[GENP] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 19.8%
YoY- 69.93%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,198,126 3,152,454 2,121,728 3,130,171 2,746,018 2,653,380 2,146,304 30.42%
PBT 829,101 1,031,436 726,420 670,425 564,300 513,796 347,920 78.31%
Tax -228,817 -279,722 -200,420 -199,978 -162,658 -146,058 -97,260 76.79%
NP 600,284 751,714 526,000 470,447 401,641 367,738 250,660 78.90%
-
NP to SH 554,084 680,156 466,576 432,219 360,774 336,728 254,928 67.71%
-
Tax Rate 27.60% 27.12% 27.59% 29.83% 28.82% 28.43% 27.95% -
Total Cost 2,597,842 2,400,740 1,595,728 2,659,724 2,344,377 2,285,642 1,895,644 23.35%
-
Net Worth 5,320,383 5,302,440 5,105,056 5,149,916 4,961,505 4,952,532 4,880,757 5.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 179,439 269,159 - 269,159 131,589 197,383 - -
Div Payout % 32.38% 39.57% - 62.27% 36.47% 58.62% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,320,383 5,302,440 5,105,056 5,149,916 4,961,505 4,952,532 4,880,757 5.91%
NOSH 897,358 897,358 897,358 897,358 897,358 897,358 897,358 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 18.77% 23.85% 24.79% 15.03% 14.63% 13.86% 11.68% -
ROE 10.41% 12.83% 9.14% 8.39% 7.27% 6.80% 5.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 356.46 351.37 236.48 348.88 306.07 295.74 239.22 30.42%
EPS 61.76 75.80 52.00 48.17 40.21 37.54 28.40 67.77%
DPS 20.00 30.00 0.00 30.00 14.67 22.00 0.00 -
NAPS 5.93 5.91 5.69 5.74 5.53 5.52 5.44 5.91%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 356.39 351.30 236.44 348.82 306.01 295.69 239.18 30.42%
EPS 61.75 75.80 51.99 48.17 40.20 37.52 28.41 67.71%
DPS 20.00 29.99 0.00 29.99 14.66 22.00 0.00 -
NAPS 5.9289 5.9089 5.689 5.739 5.529 5.519 5.439 5.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.74 6.45 8.55 6.70 6.85 7.14 9.10 -
P/RPS 1.61 1.84 3.62 1.92 2.24 2.41 3.80 -43.55%
P/EPS 9.29 8.51 16.44 13.91 17.04 19.02 32.03 -56.15%
EY 10.76 11.75 6.08 7.19 5.87 5.26 3.12 128.09%
DY 3.48 4.65 0.00 4.48 2.14 3.08 0.00 -
P/NAPS 0.97 1.09 1.50 1.17 1.24 1.29 1.67 -30.36%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 24/05/21 -
Price 6.40 6.49 8.18 8.40 6.94 7.37 8.30 -
P/RPS 1.80 1.85 3.46 2.41 2.27 2.49 3.47 -35.41%
P/EPS 10.36 8.56 15.73 17.44 17.26 19.64 29.21 -49.86%
EY 9.65 11.68 6.36 5.74 5.79 5.09 3.42 99.55%
DY 3.13 4.62 0.00 3.57 2.11 2.99 0.00 -
P/NAPS 1.08 1.10 1.44 1.46 1.25 1.34 1.53 -20.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment