[GENP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.47%
YoY- -51.17%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,622,810 1,147,440 621,696 1,902,899 1,420,561 931,723 529,074 110.96%
PBT 104,371 85,839 59,908 207,736 192,897 167,813 130,610 -13.87%
Tax -30,920 -25,460 -17,848 -60,783 -56,206 -48,636 -36,258 -10.06%
NP 73,451 60,379 42,060 146,953 136,691 119,177 94,352 -15.36%
-
NP to SH 80,386 62,428 41,684 164,898 150,629 127,116 100,978 -14.09%
-
Tax Rate 29.63% 29.66% 29.79% 29.26% 29.14% 28.98% 27.76% -
Total Cost 1,549,359 1,087,061 579,636 1,755,946 1,283,870 812,546 434,722 133.14%
-
Net Worth 4,844,869 4,391,382 4,180,762 4,114,892 4,120,693 4,173,164 4,257,458 8.99%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 31,401 28,462 - 104,479 38,154 38,193 - -
Div Payout % 39.06% 45.59% - 63.36% 25.33% 30.05% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,844,869 4,391,382 4,180,762 4,114,892 4,120,693 4,173,164 4,257,458 8.99%
NOSH 897,358 897,358 808,857 805,649 805,037 805,006 803,508 7.63%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.53% 5.26% 6.77% 7.72% 9.62% 12.79% 17.83% -
ROE 1.66% 1.42% 1.00% 4.01% 3.66% 3.05% 2.37% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 180.88 141.10 77.03 236.77 176.85 115.87 65.86 95.99%
EPS 9.56 7.69 5.16 20.50 18.73 15.82 12.57 -16.66%
DPS 3.50 3.50 0.00 13.00 4.75 4.75 0.00 -
NAPS 5.40 5.40 5.18 5.12 5.13 5.19 5.30 1.25%
Adjusted Per Share Value based on latest NOSH - 805,649
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 180.84 127.87 69.28 212.06 158.30 103.83 58.96 110.95%
EPS 8.96 6.96 4.65 18.38 16.79 14.17 11.25 -14.06%
DPS 3.50 3.17 0.00 11.64 4.25 4.26 0.00 -
NAPS 5.399 4.8937 4.659 4.5856 4.592 4.6505 4.7444 8.99%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 9.91 10.00 10.60 9.86 9.49 9.45 10.26 -
P/RPS 5.48 7.09 13.76 4.16 5.37 8.16 15.58 -50.14%
P/EPS 110.61 130.27 205.24 48.06 50.61 59.78 81.62 22.43%
EY 0.90 0.77 0.49 2.08 1.98 1.67 1.23 -18.78%
DY 0.35 0.35 0.00 1.32 0.50 0.50 0.00 -
P/NAPS 1.84 1.85 2.05 1.93 1.85 1.82 1.94 -3.46%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 24/05/19 26/02/19 29/11/18 28/08/18 23/05/18 -
Price 10.60 10.00 10.20 10.62 9.65 9.44 9.51 -
P/RPS 5.86 7.09 13.24 4.49 5.46 8.15 14.44 -45.15%
P/EPS 118.31 130.27 197.50 51.76 51.46 59.71 75.65 34.69%
EY 0.85 0.77 0.51 1.93 1.94 1.67 1.32 -25.41%
DY 0.33 0.35 0.00 1.22 0.49 0.50 0.00 -
P/NAPS 1.96 1.85 1.97 2.07 1.88 1.82 1.79 6.22%

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