[GENP] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.21%
YoY- -16.47%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 340,142 326,569 294,043 272,663 356,468 344,515 364,382 -4.46%
PBT 98,963 112,995 87,872 104,008 127,602 150,723 190,934 -35.34%
Tax -12,614 -22,152 -20,479 -26,720 -34,100 -37,475 -49,818 -59.80%
NP 86,349 90,843 67,393 77,288 93,502 113,248 141,116 -27.81%
-
NP to SH 87,026 91,408 69,835 78,794 94,041 113,761 139,900 -27.02%
-
Tax Rate 12.75% 19.60% 23.31% 25.69% 26.72% 24.86% 26.09% -
Total Cost 253,793 235,726 226,650 195,375 262,966 231,267 223,266 8.87%
-
Net Worth 3,421,859 3,345,305 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 7.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 62,594 - 32,260 - 91,080 - 32,243 55.30%
Div Payout % 71.93% - 46.20% - 96.85% - 23.05% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,421,859 3,345,305 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 7.75%
NOSH 758,727 758,572 759,076 759,094 759,007 758,912 758,676 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 25.39% 27.82% 22.92% 28.35% 26.23% 32.87% 38.73% -
ROE 2.54% 2.73% 2.12% 2.41% 2.91% 3.61% 4.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.83 43.05 38.74 35.92 46.97 45.40 48.03 -4.47%
EPS 11.47 12.05 9.20 10.38 12.39 14.99 18.44 -27.02%
DPS 8.25 0.00 4.25 0.00 12.00 0.00 4.25 55.29%
NAPS 4.51 4.41 4.34 4.30 4.26 4.15 4.03 7.75%
Adjusted Per Share Value based on latest NOSH - 759,094
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.90 36.39 32.77 30.39 39.72 38.39 40.61 -4.47%
EPS 9.70 10.19 7.78 8.78 10.48 12.68 15.59 -27.01%
DPS 6.98 0.00 3.60 0.00 10.15 0.00 3.59 55.46%
NAPS 3.8133 3.7279 3.6712 3.6375 3.6032 3.5097 3.4072 7.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 9.00 9.20 9.30 9.49 8.60 7.00 7.92 -
P/RPS 20.08 21.37 24.01 26.42 18.31 15.42 16.49 13.96%
P/EPS 78.47 76.35 101.09 91.43 69.41 46.70 42.95 49.17%
EY 1.27 1.31 0.99 1.09 1.44 2.14 2.33 -33.15%
DY 0.92 0.00 0.46 0.00 1.40 0.00 0.54 42.41%
P/NAPS 2.00 2.09 2.14 2.21 2.02 1.69 1.97 1.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 -
Price 8.47 8.48 9.34 9.00 9.25 8.03 7.04 -
P/RPS 18.89 19.70 24.11 25.06 19.70 17.69 14.66 18.32%
P/EPS 73.84 70.37 101.52 86.71 74.66 53.57 38.18 54.91%
EY 1.35 1.42 0.99 1.15 1.34 1.87 2.62 -35.59%
DY 0.97 0.00 0.46 0.00 1.30 0.00 0.60 37.54%
P/NAPS 1.88 1.92 2.15 2.09 2.17 1.93 1.75 4.87%

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