[GENP] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.72%
YoY- -58.72%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,266,402 1,622,810 1,147,440 621,696 1,902,899 1,420,561 931,723 80.57%
PBT 185,465 104,371 85,839 59,908 207,736 192,897 167,813 6.87%
Tax -55,046 -30,920 -25,460 -17,848 -60,783 -56,206 -48,636 8.57%
NP 130,419 73,451 60,379 42,060 146,953 136,691 119,177 6.17%
-
NP to SH 142,074 80,386 62,428 41,684 164,898 150,629 127,116 7.67%
-
Tax Rate 29.68% 29.63% 29.66% 29.79% 29.26% 29.14% 28.98% -
Total Cost 2,135,983 1,549,359 1,087,061 579,636 1,755,946 1,283,870 812,546 90.13%
-
Net Worth 4,871,784 4,844,869 4,391,382 4,180,762 4,114,892 4,120,693 4,173,164 10.83%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 116,635 31,401 28,462 - 104,479 38,154 38,193 110.06%
Div Payout % 82.10% 39.06% 45.59% - 63.36% 25.33% 30.05% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 4,871,784 4,844,869 4,391,382 4,180,762 4,114,892 4,120,693 4,173,164 10.83%
NOSH 897,358 897,358 897,358 808,857 805,649 805,037 805,006 7.48%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.75% 4.53% 5.26% 6.77% 7.72% 9.62% 12.79% -
ROE 2.92% 1.66% 1.42% 1.00% 4.01% 3.66% 3.05% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 252.61 180.88 141.10 77.03 236.77 176.85 115.87 67.89%
EPS 16.62 9.56 7.69 5.16 20.50 18.73 15.82 3.33%
DPS 13.00 3.50 3.50 0.00 13.00 4.75 4.75 95.30%
NAPS 5.43 5.40 5.40 5.18 5.12 5.13 5.19 3.05%
Adjusted Per Share Value based on latest NOSH - 808,857
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 252.70 180.94 127.94 69.32 212.17 158.39 103.89 80.57%
EPS 15.84 8.96 6.96 4.65 18.39 16.79 14.17 7.68%
DPS 13.00 3.50 3.17 0.00 11.65 4.25 4.26 109.96%
NAPS 5.4319 5.4019 4.8963 4.6615 4.588 4.5945 4.653 10.83%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 10.58 9.91 10.00 10.60 9.86 9.49 9.45 -
P/RPS 4.19 5.48 7.09 13.76 4.16 5.37 8.16 -35.79%
P/EPS 66.81 110.61 130.27 205.24 48.06 50.61 59.78 7.67%
EY 1.50 0.90 0.77 0.49 2.08 1.98 1.67 -6.88%
DY 1.23 0.35 0.35 0.00 1.32 0.50 0.50 81.93%
P/NAPS 1.95 1.84 1.85 2.05 1.93 1.85 1.82 4.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 28/08/19 24/05/19 26/02/19 29/11/18 28/08/18 -
Price 10.00 10.60 10.00 10.20 10.62 9.65 9.44 -
P/RPS 3.96 5.86 7.09 13.24 4.49 5.46 8.15 -38.11%
P/EPS 63.15 118.31 130.27 197.50 51.76 51.46 59.71 3.79%
EY 1.58 0.85 0.77 0.51 1.93 1.94 1.67 -3.61%
DY 1.30 0.33 0.35 0.00 1.22 0.49 0.50 88.75%
P/NAPS 1.84 1.96 1.85 1.97 2.07 1.88 1.82 0.72%

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