[GENP] YoY TTM 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- 13.22%
YoY- 47.52%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,881,985 2,957,179 3,469,252 2,798,766 2,402,508 2,105,148 1,948,978 6.73%
PBT 399,240 350,662 869,026 551,195 276,333 119,210 335,044 2.96%
Tax -129,146 -112,311 -249,597 -151,168 -66,932 -35,497 -86,440 6.91%
NP 270,094 238,351 619,429 400,027 209,401 83,713 248,604 1.39%
-
NP to SH 274,195 246,151 577,201 349,623 237,002 94,655 268,326 0.36%
-
Tax Rate 32.35% 32.03% 28.72% 27.43% 24.22% 29.78% 25.80% -
Total Cost 2,611,891 2,718,828 2,849,823 2,398,739 2,193,107 2,021,435 1,700,374 7.40%
-
Net Worth 5,067,366 5,320,378 5,320,383 4,961,505 4,764,121 4,844,869 4,120,693 3.50%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 188,404 242,243 305,047 233,271 139,065 94,767 200,941 -1.06%
Div Payout % 68.71% 98.41% 52.85% 66.72% 58.68% 100.12% 74.89% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 5,067,366 5,320,378 5,320,383 4,961,505 4,764,121 4,844,869 4,120,693 3.50%
NOSH 896,879 897,358 897,358 897,358 897,358 897,358 805,037 1.81%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.37% 8.06% 17.85% 14.29% 8.72% 3.98% 12.76% -
ROE 5.41% 4.63% 10.85% 7.05% 4.97% 1.95% 6.51% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 321.33 329.60 386.68 311.95 267.78 234.64 242.64 4.78%
EPS 30.57 27.44 64.33 38.97 26.42 10.55 33.40 -1.46%
DPS 21.00 27.00 34.00 26.00 15.50 10.56 25.25 -3.02%
NAPS 5.65 5.93 5.93 5.53 5.31 5.40 5.13 1.62%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 321.33 329.72 386.81 312.06 267.87 234.72 217.31 6.72%
EPS 30.57 27.45 64.36 38.98 26.43 10.55 29.92 0.35%
DPS 21.00 27.01 34.01 26.01 15.51 10.57 22.40 -1.06%
NAPS 5.65 5.9321 5.9321 5.532 5.3119 5.4019 4.5945 3.50%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.24 5.40 5.74 6.85 9.90 9.91 9.49 -
P/RPS 1.63 1.64 1.48 2.20 3.70 4.22 3.91 -13.55%
P/EPS 17.14 19.68 8.92 17.58 37.48 93.93 28.41 -8.07%
EY 5.83 5.08 11.21 5.69 2.67 1.06 3.52 8.76%
DY 4.01 5.00 5.92 3.80 1.57 1.07 2.66 7.07%
P/NAPS 0.93 0.91 0.97 1.24 1.86 1.84 1.85 -10.82%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 23/11/22 24/11/21 25/11/20 27/11/19 29/11/18 -
Price 5.50 5.48 6.40 6.94 9.80 10.60 9.65 -
P/RPS 1.71 1.66 1.66 2.22 3.66 4.52 3.98 -13.12%
P/EPS 17.99 19.97 9.95 17.81 37.10 100.47 28.89 -7.58%
EY 5.56 5.01 10.05 5.62 2.70 1.00 3.46 8.21%
DY 3.82 4.93 5.31 3.75 1.58 1.00 2.62 6.48%
P/NAPS 0.97 0.92 1.08 1.25 1.85 1.96 1.88 -10.43%

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