[GENP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -55.64%
YoY- 129.55%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,642,939 1,063,927 693,393 332,885 1,384,009 976,223 633,773 88.38%
PBT 519,786 342,406 237,650 144,699 300,325 155,654 111,679 177.98%
Tax -136,009 -97,725 -62,262 -40,163 -80,462 -44,274 -27,843 187.06%
NP 383,777 244,681 175,388 104,536 219,863 111,380 83,836 174.93%
-
NP to SH 377,245 239,569 170,287 101,060 227,797 122,737 86,389 166.44%
-
Tax Rate 26.17% 28.54% 26.20% 27.76% 26.79% 28.44% 24.93% -
Total Cost 1,259,162 819,246 518,005 228,349 1,164,146 864,843 549,937 73.45%
-
Net Worth 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 7.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 76,473 22,888 22,816 - 362,335 362,218 28,442 93.01%
Div Payout % 20.27% 9.55% 13.40% - 159.06% 295.12% 32.92% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,869,571 3,715,608 3,627,820 3,581,105 3,429,854 3,398,403 3,466,178 7.59%
NOSH 764,737 762,958 760,549 758,708 758,817 758,572 758,463 0.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 23.36% 23.00% 25.29% 31.40% 15.89% 11.41% 13.23% -
ROE 9.75% 6.45% 4.69% 2.82% 6.64% 3.61% 2.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 214.84 139.45 91.17 43.88 182.39 128.69 83.56 87.35%
EPS 49.33 31.40 22.39 13.32 30.02 16.18 11.39 164.99%
DPS 10.00 3.00 3.00 0.00 47.75 47.75 3.75 91.95%
NAPS 5.06 4.87 4.77 4.72 4.52 4.48 4.57 7.00%
Adjusted Per Share Value based on latest NOSH - 758,708
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 183.09 118.56 77.27 37.10 154.23 108.79 70.63 88.37%
EPS 42.04 26.70 18.98 11.26 25.39 13.68 9.63 166.39%
DPS 8.52 2.55 2.54 0.00 40.38 40.36 3.17 92.96%
NAPS 4.3122 4.1406 4.0428 3.9907 3.8222 3.7871 3.8626 7.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 10.00 9.93 11.60 10.80 11.04 9.40 9.23 -
P/RPS 4.65 7.12 12.72 24.62 6.05 7.30 11.05 -43.75%
P/EPS 20.27 31.62 51.81 81.08 36.78 58.10 81.04 -60.20%
EY 4.93 3.16 1.93 1.23 2.72 1.72 1.23 151.68%
DY 1.00 0.30 0.26 0.00 4.33 5.08 0.41 80.90%
P/NAPS 1.98 2.04 2.43 2.29 2.44 2.10 2.02 -1.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 -
Price 10.22 10.46 10.20 11.32 10.50 10.78 9.00 -
P/RPS 4.76 7.50 11.19 25.80 5.76 8.38 10.77 -41.89%
P/EPS 20.72 33.31 45.56 84.98 34.98 66.63 79.02 -58.93%
EY 4.83 3.00 2.20 1.18 2.86 1.50 1.27 143.05%
DY 0.98 0.29 0.29 0.00 4.55 4.43 0.42 75.64%
P/NAPS 2.02 2.15 2.14 2.40 2.32 2.41 1.97 1.68%

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