[GENP] YoY Annualized 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- -28.7%
YoY- -16.47%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,297,592 1,331,540 1,372,156 1,090,652 1,084,464 847,804 533,444 15.96%
PBT 266,208 578,796 233,540 416,032 528,332 379,100 191,136 5.67%
Tax -74,412 -160,652 -60,352 -106,880 -149,084 -98,812 -43,568 9.32%
NP 191,796 418,144 173,188 309,152 379,248 280,288 147,568 4.46%
-
NP to SH 210,620 404,240 176,100 315,176 377,316 277,000 147,448 6.12%
-
Tax Rate 27.95% 27.76% 25.84% 25.69% 28.22% 26.06% 22.79% -
Total Cost 1,105,796 913,396 1,198,968 781,500 705,216 567,516 385,876 19.17%
-
Net Worth 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 8.72%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 8.72%
NOSH 770,937 758,708 759,051 759,094 758,881 757,658 756,919 0.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.78% 31.40% 12.62% 28.35% 34.97% 33.06% 27.66% -
ROE 5.35% 11.29% 5.09% 9.66% 12.81% 10.60% 6.18% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 168.31 175.50 180.77 143.68 142.90 111.90 70.48 15.60%
EPS 27.32 53.28 23.20 41.52 49.72 36.56 19.48 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.11 4.72 4.56 4.30 3.88 3.45 3.15 8.39%
Adjusted Per Share Value based on latest NOSH - 759,094
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.60 148.38 152.91 121.54 120.85 94.48 59.45 15.95%
EPS 23.47 45.05 19.62 35.12 42.05 30.87 16.43 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3901 3.9907 3.8572 3.6375 3.2813 2.9129 2.657 8.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 10.14 10.80 8.65 9.49 8.00 6.95 4.28 -
P/RPS 6.02 6.15 4.79 6.61 5.60 6.21 6.07 -0.13%
P/EPS 37.12 20.27 37.28 22.86 16.09 19.01 21.97 9.13%
EY 2.69 4.93 2.68 4.38 6.22 5.26 4.55 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.29 1.90 2.21 2.06 2.01 1.36 6.45%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 26/05/10 27/05/09 -
Price 9.88 11.32 9.00 9.00 7.95 6.65 5.55 -
P/RPS 5.87 6.45 4.98 6.26 5.56 5.94 7.88 -4.78%
P/EPS 36.16 21.25 38.79 21.68 15.99 18.19 28.49 4.05%
EY 2.77 4.71 2.58 4.61 6.25 5.50 3.51 -3.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.40 1.97 2.09 2.05 1.93 1.76 1.54%

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