[GENP] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 60.71%
YoY- 54.34%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,165,992 2,398,595 2,059,514 1,758,916 1,622,810 1,420,561 1,275,833 9.21%
PBT 283,615 621,826 423,225 195,239 104,371 192,897 318,980 -1.93%
Tax -78,382 -171,613 -121,994 -42,806 -30,920 -56,206 -86,105 -1.55%
NP 205,233 450,213 301,231 152,433 73,451 136,691 232,875 -2.08%
-
NP to SH 190,293 415,563 270,581 175,314 80,386 150,629 220,013 -2.38%
-
Tax Rate 27.64% 27.60% 28.82% 21.92% 29.63% 29.14% 26.99% -
Total Cost 1,960,759 1,948,382 1,758,283 1,606,483 1,549,359 1,283,870 1,042,958 11.08%
-
Net Worth 5,320,378 5,320,383 4,961,505 4,764,121 4,844,869 4,120,693 4,268,908 3.73%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 71,775 134,579 98,691 53,831 31,401 38,154 44,050 8.47%
Div Payout % 37.72% 32.38% 36.47% 30.71% 39.06% 25.33% 20.02% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 5,320,378 5,320,383 4,961,505 4,764,121 4,844,869 4,120,693 4,268,908 3.73%
NOSH 897,358 897,358 897,358 897,358 897,358 805,037 800,921 1.91%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.48% 18.77% 14.63% 8.67% 4.53% 9.62% 18.25% -
ROE 3.58% 7.81% 5.45% 3.68% 1.66% 3.66% 5.15% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 241.42 267.34 229.55 196.05 180.88 176.85 159.30 7.17%
EPS 21.21 46.32 30.16 19.54 9.56 18.73 27.47 -4.21%
DPS 8.00 15.00 11.00 6.00 3.50 4.75 5.50 6.44%
NAPS 5.93 5.93 5.53 5.31 5.40 5.13 5.33 1.79%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 241.37 267.30 229.51 196.01 180.84 158.30 142.18 9.21%
EPS 21.21 46.31 30.15 19.54 8.96 16.79 24.52 -2.38%
DPS 8.00 15.00 11.00 6.00 3.50 4.25 4.91 8.47%
NAPS 5.9289 5.9289 5.529 5.3091 5.399 4.592 4.7572 3.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.40 5.74 6.85 9.90 9.91 9.49 10.30 -
P/RPS 2.24 2.15 2.98 5.05 5.48 5.37 6.47 -16.19%
P/EPS 25.46 12.39 22.71 50.66 110.61 50.61 37.50 -6.24%
EY 3.93 8.07 4.40 1.97 0.90 1.98 2.67 6.65%
DY 1.48 2.61 1.61 0.61 0.35 0.50 0.53 18.65%
P/NAPS 0.91 0.97 1.24 1.86 1.84 1.85 1.93 -11.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 24/11/21 25/11/20 27/11/19 29/11/18 22/11/17 -
Price 5.48 6.40 6.94 9.80 10.60 9.65 10.48 -
P/RPS 2.27 2.39 3.02 5.00 5.86 5.46 6.58 -16.24%
P/EPS 25.84 13.82 23.01 50.15 118.31 51.46 38.15 -6.28%
EY 3.87 7.24 4.35 1.99 0.85 1.94 2.62 6.71%
DY 1.46 2.34 1.59 0.61 0.33 0.49 0.52 18.76%
P/NAPS 0.92 1.08 1.25 1.85 1.96 1.88 1.97 -11.91%

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