[GENP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 57.47%
YoY- 65.61%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 950,527 630,128 324,398 1,642,939 1,063,927 693,393 332,885 101.14%
PBT 177,192 122,116 66,552 519,786 342,406 237,650 144,699 14.44%
Tax -52,068 -36,074 -18,603 -136,009 -97,725 -62,262 -40,163 18.87%
NP 125,124 86,042 47,949 383,777 244,681 175,388 104,536 12.72%
-
NP to SH 130,350 92,683 52,655 377,245 239,569 170,287 101,060 18.47%
-
Tax Rate 29.39% 29.54% 27.95% 26.17% 28.54% 26.20% 27.76% -
Total Cost 825,403 544,086 276,449 1,259,162 819,246 518,005 228,349 135.34%
-
Net Worth 4,012,553 3,966,616 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 7.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 19,328 19,292 - 76,473 22,888 22,816 - -
Div Payout % 14.83% 20.82% - 20.27% 9.55% 13.40% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 4,012,553 3,966,616 3,939,488 3,869,571 3,715,608 3,627,820 3,581,105 7.87%
NOSH 773,131 771,715 770,937 764,737 762,958 760,549 758,708 1.26%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.16% 13.65% 14.78% 23.36% 23.00% 25.29% 31.40% -
ROE 3.25% 2.34% 1.34% 9.75% 6.45% 4.69% 2.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 122.95 81.65 42.08 214.84 139.45 91.17 43.88 98.62%
EPS 16.86 12.01 6.83 49.33 31.40 22.39 13.32 16.99%
DPS 2.50 2.50 0.00 10.00 3.00 3.00 0.00 -
NAPS 5.19 5.14 5.11 5.06 4.87 4.77 4.72 6.52%
Adjusted Per Share Value based on latest NOSH - 758,963
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 105.93 70.22 36.15 183.09 118.56 77.27 37.10 101.13%
EPS 14.53 10.33 5.87 42.04 26.70 18.98 11.26 18.50%
DPS 2.15 2.15 0.00 8.52 2.55 2.54 0.00 -
NAPS 4.4715 4.4203 4.3901 4.3122 4.1406 4.0428 3.9907 7.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 9.91 9.91 10.14 10.00 9.93 11.60 10.80 -
P/RPS 8.06 12.14 24.10 4.65 7.12 12.72 24.62 -52.46%
P/EPS 58.78 82.51 148.46 20.27 31.62 51.81 81.08 -19.28%
EY 1.70 1.21 0.67 4.93 3.16 1.93 1.23 24.05%
DY 0.25 0.25 0.00 1.00 0.30 0.26 0.00 -
P/NAPS 1.91 1.93 1.98 1.98 2.04 2.43 2.29 -11.38%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 28/05/14 -
Price 10.24 8.92 9.88 10.22 10.46 10.20 11.32 -
P/RPS 8.33 10.92 23.48 4.76 7.50 11.19 25.80 -52.90%
P/EPS 60.74 74.27 144.66 20.72 33.31 45.56 84.98 -20.04%
EY 1.65 1.35 0.69 4.83 3.00 2.20 1.18 25.01%
DY 0.24 0.28 0.00 0.98 0.29 0.29 0.00 -
P/NAPS 1.97 1.74 1.93 2.02 2.15 2.14 2.40 -12.32%

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