[GENP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -86.04%
YoY- -47.9%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,374,931 950,527 630,128 324,398 1,642,939 1,063,927 693,393 57.63%
PBT 247,429 177,192 122,116 66,552 519,786 342,406 237,650 2.71%
Tax -70,834 -52,068 -36,074 -18,603 -136,009 -97,725 -62,262 8.95%
NP 176,595 125,124 86,042 47,949 383,777 244,681 175,388 0.45%
-
NP to SH 189,749 130,350 92,683 52,655 377,245 239,569 170,287 7.45%
-
Tax Rate 28.63% 29.39% 29.54% 27.95% 26.17% 28.54% 26.20% -
Total Cost 1,198,336 825,403 544,086 276,449 1,259,162 819,246 518,005 74.64%
-
Net Worth 4,176,182 4,012,553 3,966,616 3,939,488 3,869,571 3,715,608 3,627,820 9.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 42,614 19,328 19,292 - 76,473 22,888 22,816 51.48%
Div Payout % 22.46% 14.83% 20.82% - 20.27% 9.55% 13.40% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,176,182 4,012,553 3,966,616 3,939,488 3,869,571 3,715,608 3,627,820 9.81%
NOSH 774,801 773,131 771,715 770,937 764,737 762,958 760,549 1.24%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.84% 13.16% 13.65% 14.78% 23.36% 23.00% 25.29% -
ROE 4.54% 3.25% 2.34% 1.34% 9.75% 6.45% 4.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 177.46 122.95 81.65 42.08 214.84 139.45 91.17 55.70%
EPS 24.49 16.86 12.01 6.83 49.33 31.40 22.39 6.14%
DPS 5.50 2.50 2.50 0.00 10.00 3.00 3.00 49.62%
NAPS 5.39 5.19 5.14 5.11 5.06 4.87 4.77 8.46%
Adjusted Per Share Value based on latest NOSH - 770,937
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 153.22 105.93 70.22 36.15 183.09 118.56 77.27 57.63%
EPS 21.15 14.53 10.33 5.87 42.04 26.70 18.98 7.46%
DPS 4.75 2.15 2.15 0.00 8.52 2.55 2.54 51.61%
NAPS 4.6539 4.4715 4.4203 4.3901 4.3122 4.1406 4.0428 9.81%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 10.60 9.91 9.91 10.14 10.00 9.93 11.60 -
P/RPS 5.97 8.06 12.14 24.10 4.65 7.12 12.72 -39.52%
P/EPS 43.28 58.78 82.51 148.46 20.27 31.62 51.81 -11.27%
EY 2.31 1.70 1.21 0.67 4.93 3.16 1.93 12.69%
DY 0.52 0.25 0.25 0.00 1.00 0.30 0.26 58.53%
P/NAPS 1.97 1.91 1.93 1.98 1.98 2.04 2.43 -13.02%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 25/11/15 25/08/15 27/05/15 25/02/15 20/11/14 27/08/14 -
Price 11.00 10.24 8.92 9.88 10.22 10.46 10.20 -
P/RPS 6.20 8.33 10.92 23.48 4.76 7.50 11.19 -32.46%
P/EPS 44.92 60.74 74.27 144.66 20.72 33.31 45.56 -0.93%
EY 2.23 1.65 1.35 0.69 4.83 3.00 2.20 0.90%
DY 0.50 0.24 0.28 0.00 0.98 0.29 0.29 43.64%
P/NAPS 2.04 1.97 1.74 1.93 2.02 2.15 2.14 -3.13%

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