[GENP] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 88.63%
YoY- -36.55%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 630,128 693,393 633,773 566,706 635,498 442,759 319,328 11.98%
PBT 122,116 237,650 111,679 191,880 323,017 190,361 124,584 -0.33%
Tax -36,074 -62,262 -27,843 -47,199 -87,089 -49,800 -28,116 4.23%
NP 86,042 175,388 83,836 144,681 235,928 140,561 96,468 -1.88%
-
NP to SH 92,683 170,287 86,389 148,629 234,229 140,634 95,950 -0.57%
-
Tax Rate 29.54% 26.20% 24.93% 24.60% 26.96% 26.16% 22.57% -
Total Cost 544,086 518,005 549,937 422,025 399,570 302,198 222,860 16.03%
-
Net Worth 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 8.56%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,292 22,816 28,442 32,244 32,247 30,325 28,376 -6.22%
Div Payout % 20.82% 13.40% 32.92% 21.69% 13.77% 21.56% 29.57% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 3,966,616 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 8.56%
NOSH 771,715 760,549 758,463 758,698 758,759 758,134 756,703 0.32%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.65% 25.29% 13.23% 25.53% 37.12% 31.75% 30.21% -
ROE 2.34% 4.69% 2.49% 4.51% 7.66% 5.18% 3.96% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 81.65 91.17 83.56 74.69 83.75 58.40 42.20 11.62%
EPS 12.01 22.39 11.39 19.59 30.87 18.55 12.68 -0.90%
DPS 2.50 3.00 3.75 4.25 4.25 4.00 3.75 -6.53%
NAPS 5.14 4.77 4.57 4.34 4.03 3.58 3.20 8.21%
Adjusted Per Share Value based on latest NOSH - 759,076
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 70.26 77.31 70.66 63.19 70.86 49.37 35.60 11.99%
EPS 10.33 18.99 9.63 16.57 26.12 15.68 10.70 -0.58%
DPS 2.15 2.54 3.17 3.60 3.60 3.38 3.16 -6.21%
NAPS 4.4227 4.0449 3.8647 3.6713 3.4094 3.0262 2.6999 8.56%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 9.91 11.60 9.23 9.30 7.92 6.67 5.50 -
P/RPS 12.14 12.72 11.05 12.45 9.46 11.42 13.03 -1.17%
P/EPS 82.51 51.81 81.04 47.47 25.66 35.96 43.38 11.30%
EY 1.21 1.93 1.23 2.11 3.90 2.78 2.31 -10.21%
DY 0.25 0.26 0.41 0.46 0.54 0.60 0.68 -15.35%
P/NAPS 1.93 2.43 2.02 2.14 1.97 1.86 1.72 1.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 25/08/09 -
Price 8.92 10.20 9.00 9.34 7.04 7.22 5.88 -
P/RPS 10.92 11.19 10.77 12.50 8.41 12.36 13.93 -3.97%
P/EPS 74.27 45.56 79.02 47.68 22.81 38.92 46.37 8.16%
EY 1.35 2.20 1.27 2.10 4.38 2.57 2.16 -7.53%
DY 0.28 0.29 0.42 0.46 0.60 0.55 0.64 -12.86%
P/NAPS 1.74 2.14 1.97 2.15 1.75 2.02 1.84 -0.92%

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