[GENP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 85.6%
YoY- -30.35%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,063,927 693,393 332,885 1,384,009 976,223 633,773 343,039 112.52%
PBT 342,406 237,650 144,699 300,325 155,654 111,679 58,385 224.85%
Tax -97,725 -62,262 -40,163 -80,462 -44,274 -27,843 -15,088 247.07%
NP 244,681 175,388 104,536 219,863 111,380 83,836 43,297 216.93%
-
NP to SH 239,569 170,287 101,060 227,797 122,737 86,389 44,025 209.05%
-
Tax Rate 28.54% 26.20% 27.76% 26.79% 28.44% 24.93% 25.84% -
Total Cost 819,246 518,005 228,349 1,164,146 864,843 549,937 299,742 95.36%
-
Net Worth 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 4.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,888 22,816 - 362,335 362,218 28,442 - -
Div Payout % 9.55% 13.40% - 159.06% 295.12% 32.92% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 3,461,275 4.83%
NOSH 762,958 760,549 758,708 758,817 758,572 758,463 759,051 0.34%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.00% 25.29% 31.40% 15.89% 11.41% 13.23% 12.62% -
ROE 6.45% 4.69% 2.82% 6.64% 3.61% 2.49% 1.27% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.45 91.17 43.88 182.39 128.69 83.56 45.19 111.81%
EPS 31.40 22.39 13.32 30.02 16.18 11.39 5.80 208.00%
DPS 3.00 3.00 0.00 47.75 47.75 3.75 0.00 -
NAPS 4.87 4.77 4.72 4.52 4.48 4.57 4.56 4.47%
Adjusted Per Share Value based on latest NOSH - 759,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 118.56 77.27 37.10 154.23 108.79 70.63 38.23 112.51%
EPS 26.70 18.98 11.26 25.39 13.68 9.63 4.91 208.91%
DPS 2.55 2.54 0.00 40.38 40.36 3.17 0.00 -
NAPS 4.1406 4.0428 3.9907 3.8222 3.7871 3.8626 3.8572 4.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 9.93 11.60 10.80 11.04 9.40 9.23 8.65 -
P/RPS 7.12 12.72 24.62 6.05 7.30 11.05 19.14 -48.24%
P/EPS 31.62 51.81 81.08 36.78 58.10 81.04 149.14 -64.41%
EY 3.16 1.93 1.23 2.72 1.72 1.23 0.67 180.97%
DY 0.30 0.26 0.00 4.33 5.08 0.41 0.00 -
P/NAPS 2.04 2.43 2.29 2.44 2.10 2.02 1.90 4.84%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 10.46 10.20 11.32 10.50 10.78 9.00 9.00 -
P/RPS 7.50 11.19 25.80 5.76 8.38 10.77 19.91 -47.81%
P/EPS 33.31 45.56 84.98 34.98 66.63 79.02 155.17 -64.11%
EY 3.00 2.20 1.18 2.86 1.50 1.27 0.64 179.82%
DY 0.29 0.29 0.00 4.55 4.43 0.42 0.00 -
P/NAPS 2.15 2.14 2.40 2.32 2.41 1.97 1.97 5.99%

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