[GENP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 42.07%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 693,393 332,885 1,384,009 976,223 633,773 343,039 1,233,417 -31.95%
PBT 237,650 144,699 300,325 155,654 111,679 58,385 403,838 -29.84%
Tax -62,262 -40,163 -80,462 -44,274 -27,843 -15,088 -81,965 -16.78%
NP 175,388 104,536 219,863 111,380 83,836 43,297 321,873 -33.36%
-
NP to SH 170,287 101,060 227,797 122,737 86,389 44,025 327,063 -35.35%
-
Tax Rate 26.20% 27.76% 26.79% 28.44% 24.93% 25.84% 20.30% -
Total Cost 518,005 228,349 1,164,146 864,843 549,937 299,742 911,544 -31.46%
-
Net Worth 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3.97%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,816 - 362,335 362,218 28,442 - 94,855 -61.42%
Div Payout % 13.40% - 159.06% 295.12% 32.92% - 29.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 3,422,399 3.97%
NOSH 760,549 758,708 758,817 758,572 758,463 759,051 758,846 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 25.29% 31.40% 15.89% 11.41% 13.23% 12.62% 26.10% -
ROE 4.69% 2.82% 6.64% 3.61% 2.49% 1.27% 9.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 91.17 43.88 182.39 128.69 83.56 45.19 162.54 -32.05%
EPS 22.39 13.32 30.02 16.18 11.39 5.80 43.10 -35.45%
DPS 3.00 0.00 47.75 47.75 3.75 0.00 12.50 -61.48%
NAPS 4.77 4.72 4.52 4.48 4.57 4.56 4.51 3.81%
Adjusted Per Share Value based on latest NOSH - 758,830
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 77.27 37.10 154.23 108.79 70.63 38.23 137.45 -31.95%
EPS 18.98 11.26 25.39 13.68 9.63 4.91 36.45 -35.35%
DPS 2.54 0.00 40.38 40.36 3.17 0.00 10.57 -61.44%
NAPS 4.0428 3.9907 3.8222 3.7871 3.8626 3.8572 3.8139 3.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 11.60 10.80 11.04 9.40 9.23 8.65 9.00 -
P/RPS 12.72 24.62 6.05 7.30 11.05 19.14 5.54 74.30%
P/EPS 51.81 81.08 36.78 58.10 81.04 149.14 20.88 83.58%
EY 1.93 1.23 2.72 1.72 1.23 0.67 4.79 -45.53%
DY 0.26 0.00 4.33 5.08 0.41 0.00 1.39 -67.39%
P/NAPS 2.43 2.29 2.44 2.10 2.02 1.90 2.00 13.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 10.20 11.32 10.50 10.78 9.00 9.00 8.47 -
P/RPS 11.19 25.80 5.76 8.38 10.77 19.91 5.21 66.70%
P/EPS 45.56 84.98 34.98 66.63 79.02 155.17 19.65 75.44%
EY 2.20 1.18 2.86 1.50 1.27 0.64 5.09 -42.92%
DY 0.29 0.00 4.55 4.43 0.42 0.00 1.48 -66.36%
P/NAPS 2.14 2.40 2.32 2.41 1.97 1.97 1.88 9.04%

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