[GENP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 96.23%
YoY- -41.88%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 332,885 1,384,009 976,223 633,773 343,039 1,233,417 893,275 -48.24%
PBT 144,699 300,325 155,654 111,679 58,385 403,838 304,875 -39.18%
Tax -40,163 -80,462 -44,274 -27,843 -15,088 -81,965 -69,351 -30.54%
NP 104,536 219,863 111,380 83,836 43,297 321,873 235,524 -41.84%
-
NP to SH 101,060 227,797 122,737 86,389 44,025 327,063 240,037 -43.85%
-
Tax Rate 27.76% 26.79% 28.44% 24.93% 25.84% 20.30% 22.75% -
Total Cost 228,349 1,164,146 864,843 549,937 299,742 911,544 657,751 -50.63%
-
Net Worth 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 4.62%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 362,335 362,218 28,442 - 94,855 32,252 -
Div Payout % - 159.06% 295.12% 32.92% - 29.00% 13.44% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 4.62%
NOSH 758,708 758,817 758,572 758,463 759,051 758,846 758,890 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.40% 15.89% 11.41% 13.23% 12.62% 26.10% 26.37% -
ROE 2.82% 6.64% 3.61% 2.49% 1.27% 9.56% 7.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.88 182.39 128.69 83.56 45.19 162.54 117.71 -48.23%
EPS 13.32 30.02 16.18 11.39 5.80 43.10 31.63 -43.84%
DPS 0.00 47.75 47.75 3.75 0.00 12.50 4.25 -
NAPS 4.72 4.52 4.48 4.57 4.56 4.51 4.41 4.63%
Adjusted Per Share Value based on latest NOSH - 759,211
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.10 154.23 108.79 70.63 38.23 137.45 99.54 -48.24%
EPS 11.26 25.39 13.68 9.63 4.91 36.45 26.75 -43.86%
DPS 0.00 40.38 40.36 3.17 0.00 10.57 3.59 -
NAPS 3.9907 3.8222 3.7871 3.8626 3.8572 3.8139 3.7295 4.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 10.80 11.04 9.40 9.23 8.65 9.00 9.20 -
P/RPS 24.62 6.05 7.30 11.05 19.14 5.54 7.82 114.96%
P/EPS 81.08 36.78 58.10 81.04 149.14 20.88 29.09 98.17%
EY 1.23 2.72 1.72 1.23 0.67 4.79 3.44 -49.65%
DY 0.00 4.33 5.08 0.41 0.00 1.39 0.46 -
P/NAPS 2.29 2.44 2.10 2.02 1.90 2.00 2.09 6.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 -
Price 11.32 10.50 10.78 9.00 9.00 8.47 8.48 -
P/RPS 25.80 5.76 8.38 10.77 19.91 5.21 7.20 134.34%
P/EPS 84.98 34.98 66.63 79.02 155.17 19.65 26.81 115.93%
EY 1.18 2.86 1.50 1.27 0.64 5.09 3.73 -53.60%
DY 0.00 4.55 4.43 0.42 0.00 1.48 0.50 -
P/NAPS 2.40 2.32 2.41 1.97 1.97 1.88 1.92 16.05%

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