[GENP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 60.71%
YoY- 54.34%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,576,227 530,432 3,130,171 2,059,514 1,326,690 536,576 2,498,168 -26.49%
PBT 515,718 181,605 670,425 423,225 256,898 86,980 323,209 36.66%
Tax -139,861 -50,105 -199,978 -121,994 -73,029 -24,315 -71,980 55.90%
NP 375,857 131,500 470,447 301,231 183,869 62,665 251,229 30.90%
-
NP to SH 340,078 116,644 432,219 270,581 168,364 63,732 254,356 21.42%
-
Tax Rate 27.12% 27.59% 29.83% 28.82% 28.43% 27.95% 22.27% -
Total Cost 1,200,370 398,932 2,659,724 1,758,283 1,142,821 473,911 2,246,939 -34.23%
-
Net Worth 5,302,440 5,105,056 5,149,916 4,961,505 4,952,532 4,880,757 4,916,645 5.17%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 134,579 - 269,159 98,691 98,691 - 188,411 -20.14%
Div Payout % 39.57% - 62.27% 36.47% 58.62% - 74.07% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,302,440 5,105,056 5,149,916 4,961,505 4,952,532 4,880,757 4,916,645 5.17%
NOSH 897,358 897,358 897,358 897,358 897,358 897,358 897,358 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 23.85% 24.79% 15.03% 14.63% 13.86% 11.68% 10.06% -
ROE 6.41% 2.28% 8.39% 5.45% 3.40% 1.31% 5.17% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 175.68 59.12 348.88 229.55 147.87 59.81 278.44 -26.49%
EPS 37.90 13.00 48.17 30.16 18.77 7.10 28.35 21.41%
DPS 15.00 0.00 30.00 11.00 11.00 0.00 21.00 -20.14%
NAPS 5.91 5.69 5.74 5.53 5.52 5.44 5.48 5.17%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 175.65 59.11 348.82 229.51 147.84 59.80 278.39 -26.49%
EPS 37.90 13.00 48.17 30.15 18.76 7.10 28.34 21.44%
DPS 15.00 0.00 29.99 11.00 11.00 0.00 21.00 -20.14%
NAPS 5.9089 5.689 5.739 5.529 5.519 5.439 5.479 5.17%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.45 8.55 6.70 6.85 7.14 9.10 9.85 -
P/RPS 3.67 14.46 1.92 2.98 4.83 15.22 3.54 2.44%
P/EPS 17.02 65.76 13.91 22.71 38.05 128.11 34.74 -37.93%
EY 5.88 1.52 7.19 4.40 2.63 0.78 2.88 61.14%
DY 2.33 0.00 4.48 1.61 1.54 0.00 2.13 6.18%
P/NAPS 1.09 1.50 1.17 1.24 1.29 1.67 1.80 -28.48%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 25/05/22 23/02/22 24/11/21 25/08/21 24/05/21 24/02/21 -
Price 6.49 8.18 8.40 6.94 7.37 8.30 9.30 -
P/RPS 3.69 13.84 2.41 3.02 4.98 13.88 3.34 6.88%
P/EPS 17.12 62.92 17.44 23.01 39.27 116.84 32.80 -35.25%
EY 5.84 1.59 5.74 4.35 2.55 0.86 3.05 54.38%
DY 2.31 0.00 3.57 1.59 1.49 0.00 2.26 1.47%
P/NAPS 1.10 1.44 1.46 1.25 1.34 1.53 1.70 -25.24%

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