[GENP] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.43%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,756,553 1,314,798 1,579,674 1,443,629 1,300,484 1,267,689 1,181,322 6.82%
PBT 636,575 203,505 404,252 426,296 323,637 470,205 572,395 1.78%
Tax -167,488 -56,853 -109,821 -114,881 -62,609 -118,774 -152,821 1.53%
NP 469,087 146,652 294,431 311,415 261,028 351,431 419,574 1.87%
-
NP to SH 450,706 157,987 299,641 311,695 264,823 356,431 417,805 1.27%
-
Tax Rate 26.31% 27.94% 27.17% 26.95% 19.35% 25.26% 26.70% -
Total Cost 1,287,466 1,168,146 1,285,243 1,132,214 1,039,456 916,258 761,748 9.13%
-
Net Worth 4,268,217 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 5.71%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 192,625 38,876 72,445 356,732 91,065 123,341 96,757 12.14%
Div Payout % 42.74% 24.61% 24.18% 114.45% 34.39% 34.60% 23.16% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 4,268,217 3,926,057 3,971,890 3,632,703 3,469,596 3,294,390 3,057,467 5.71%
NOSH 794,826 785,211 772,741 761,573 759,211 759,076 758,676 0.77%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 26.70% 11.15% 18.64% 21.57% 20.07% 27.72% 35.52% -
ROE 10.56% 4.02% 7.54% 8.58% 7.63% 10.82% 13.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 221.00 167.45 204.42 189.56 171.29 167.00 155.71 6.00%
EPS 56.70 20.12 38.78 40.93 34.88 46.96 55.07 0.48%
DPS 24.50 5.00 9.50 47.00 12.00 16.25 12.75 11.48%
NAPS 5.37 5.00 5.14 4.77 4.57 4.34 4.03 4.89%
Adjusted Per Share Value based on latest NOSH - 761,573
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 195.85 146.60 176.13 160.96 145.00 141.34 131.71 6.82%
EPS 50.25 17.62 33.41 34.75 29.53 39.74 46.58 1.27%
DPS 21.48 4.33 8.08 39.77 10.15 13.75 10.79 12.14%
NAPS 4.759 4.3775 4.4286 4.0504 3.8685 3.6732 3.409 5.71%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 11.04 10.62 9.91 11.60 9.23 9.30 7.92 -
P/RPS 5.00 6.34 4.85 6.12 5.39 5.57 5.09 -0.29%
P/EPS 19.47 52.78 25.56 28.34 26.46 19.81 14.38 5.17%
EY 5.14 1.89 3.91 3.53 3.78 5.05 6.95 -4.89%
DY 2.22 0.47 0.96 4.05 1.30 1.75 1.61 5.49%
P/NAPS 2.06 2.12 1.93 2.43 2.02 2.14 1.97 0.74%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 25/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 10.58 10.64 8.92 10.20 9.00 9.34 7.04 -
P/RPS 4.79 6.35 4.36 5.38 5.25 5.59 4.52 0.97%
P/EPS 18.66 52.88 23.00 24.92 25.80 19.89 12.78 6.50%
EY 5.36 1.89 4.35 4.01 3.88 5.03 7.82 -6.09%
DY 2.32 0.47 1.07 4.61 1.33 1.74 1.81 4.22%
P/NAPS 1.97 2.13 1.74 2.14 1.97 2.15 1.75 1.99%

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