[GENP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.6%
YoY- -30.35%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,480,079 1,374,931 1,642,939 1,384,009 1,233,417 1,336,481 988,583 6.95%
PBT 459,904 247,429 519,786 300,325 403,838 601,342 439,739 0.74%
Tax -123,892 -70,834 -136,009 -80,462 -81,965 -158,664 -115,532 1.17%
NP 336,012 176,595 383,777 219,863 321,873 442,678 324,207 0.59%
-
NP to SH 344,328 189,749 377,245 227,797 327,063 442,031 324,210 1.00%
-
Tax Rate 26.94% 28.63% 26.17% 26.79% 20.30% 26.38% 26.27% -
Total Cost 1,144,067 1,198,336 1,259,162 1,164,146 911,544 893,803 664,376 9.47%
-
Net Worth 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 6.65%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 164,614 42,491 75,974 362,356 94,855 123,324 94,857 9.61%
Div Payout % 47.81% 22.39% 20.14% 159.07% 29.00% 27.90% 29.26% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 4,224,349 4,163,336 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 6.65%
NOSH 783,738 772,418 758,963 759,104 758,727 759,007 758,988 0.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.70% 12.84% 23.36% 15.89% 26.10% 33.12% 32.80% -
ROE 8.15% 4.56% 9.82% 6.64% 9.56% 13.67% 11.30% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 188.85 178.00 216.47 182.32 162.56 176.08 130.25 6.38%
EPS 43.93 24.57 49.71 30.01 43.11 58.24 42.72 0.46%
DPS 21.00 5.50 10.00 47.75 12.50 16.25 12.50 9.02%
NAPS 5.39 5.39 5.06 4.52 4.51 4.26 3.78 6.08%
Adjusted Per Share Value based on latest NOSH - 759,104
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 165.03 153.30 183.18 154.31 137.52 149.01 110.22 6.95%
EPS 38.39 21.16 42.06 25.40 36.47 49.29 36.15 1.00%
DPS 18.35 4.74 8.47 40.40 10.58 13.75 10.58 9.60%
NAPS 4.7101 4.642 4.2819 3.8257 3.8153 3.6051 3.1988 6.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 10.80 10.60 10.00 11.04 9.00 8.60 8.80 -
P/RPS 5.72 5.95 4.62 6.06 5.54 4.88 6.76 -2.74%
P/EPS 24.58 43.15 20.12 36.79 20.88 14.77 20.60 2.98%
EY 4.07 2.32 4.97 2.72 4.79 6.77 4.85 -2.87%
DY 1.94 0.52 1.00 4.33 1.39 1.89 1.42 5.33%
P/NAPS 2.00 1.97 1.98 2.44 2.00 2.02 2.33 -2.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 25/02/15 26/02/14 27/02/13 27/02/12 22/02/11 -
Price 11.08 11.00 10.22 10.50 8.47 9.25 7.97 -
P/RPS 5.87 6.18 4.72 5.76 5.21 5.25 6.12 -0.69%
P/EPS 25.22 44.78 20.56 34.99 19.65 15.88 18.66 5.14%
EY 3.97 2.23 4.86 2.86 5.09 6.30 5.36 -4.87%
DY 1.90 0.50 0.98 4.55 1.48 1.76 1.57 3.22%
P/NAPS 2.06 2.04 2.02 2.32 1.88 2.17 2.11 -0.39%

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