[GENP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.26%
YoY- -26.01%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 976,223 633,773 343,039 1,233,417 893,275 566,706 272,663 133.85%
PBT 155,654 111,679 58,385 403,838 304,875 191,880 104,008 30.80%
Tax -44,274 -27,843 -15,088 -81,965 -69,351 -47,199 -26,720 39.98%
NP 111,380 83,836 43,297 321,873 235,524 144,681 77,288 27.55%
-
NP to SH 122,737 86,389 44,025 327,063 240,037 148,629 78,794 34.33%
-
Tax Rate 28.44% 24.93% 25.84% 20.30% 22.75% 24.60% 25.69% -
Total Cost 864,843 549,937 299,742 911,544 657,751 422,025 195,375 169.35%
-
Net Worth 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 2.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 362,218 28,442 - 94,855 32,252 32,244 - -
Div Payout % 295.12% 32.92% - 29.00% 13.44% 21.69% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,398,403 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 2.72%
NOSH 758,572 758,463 759,051 758,846 758,890 758,698 759,094 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.41% 13.23% 12.62% 26.10% 26.37% 25.53% 28.35% -
ROE 3.61% 2.49% 1.27% 9.56% 7.17% 4.51% 2.41% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 128.69 83.56 45.19 162.54 117.71 74.69 35.92 133.95%
EPS 16.18 11.39 5.80 43.10 31.63 19.59 10.38 34.40%
DPS 47.75 3.75 0.00 12.50 4.25 4.25 0.00 -
NAPS 4.48 4.57 4.56 4.51 4.41 4.34 4.30 2.76%
Adjusted Per Share Value based on latest NOSH - 758,727
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 108.79 70.63 38.23 137.45 99.54 63.15 30.39 133.83%
EPS 13.68 9.63 4.91 36.45 26.75 16.56 8.78 34.36%
DPS 40.36 3.17 0.00 10.57 3.59 3.59 0.00 -
NAPS 3.7871 3.8626 3.8572 3.8139 3.7295 3.6694 3.6375 2.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.40 9.23 8.65 9.00 9.20 9.30 9.49 -
P/RPS 7.30 11.05 19.14 5.54 7.82 12.45 26.42 -57.54%
P/EPS 58.10 81.04 149.14 20.88 29.09 47.47 91.43 -26.06%
EY 1.72 1.23 0.67 4.79 3.44 2.11 1.09 35.50%
DY 5.08 0.41 0.00 1.39 0.46 0.46 0.00 -
P/NAPS 2.10 2.02 1.90 2.00 2.09 2.14 2.21 -3.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 10.78 9.00 9.00 8.47 8.48 9.34 9.00 -
P/RPS 8.38 10.77 19.91 5.21 7.20 12.50 25.06 -51.79%
P/EPS 66.63 79.02 155.17 19.65 26.81 47.68 86.71 -16.09%
EY 1.50 1.27 0.64 5.09 3.73 2.10 1.15 19.35%
DY 4.43 0.42 0.00 1.48 0.50 0.46 0.00 -
P/NAPS 2.41 1.97 1.97 1.88 1.92 2.15 2.09 9.95%

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