[GENP] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.51%
YoY- 22.1%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,634,452 1,373,855 1,303,793 1,338,028 1,048,108 833,797 896,311 10.52%
PBT 441,639 386,639 358,215 573,267 477,047 348,925 387,472 2.20%
Tax -114,449 -105,537 -70,333 -148,113 -128,100 -77,775 -88,739 4.32%
NP 327,190 281,102 287,882 425,154 348,947 271,150 298,733 1.52%
-
NP to SH 328,840 284,832 292,294 426,496 349,289 268,049 295,953 1.77%
-
Tax Rate 25.91% 27.30% 19.63% 25.84% 26.85% 22.29% 22.90% -
Total Cost 1,307,262 1,092,753 1,015,911 912,874 699,161 562,647 597,578 13.92%
-
Net Worth 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 8.72%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 75,974 362,356 94,855 123,324 94,857 68,190 75,653 0.07%
Div Payout % 23.10% 127.22% 32.45% 28.92% 27.16% 25.44% 25.56% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 8.72%
NOSH 770,937 758,708 759,051 759,094 758,881 757,658 756,919 0.30%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.02% 20.46% 22.08% 31.77% 33.29% 32.52% 33.33% -
ROE 8.35% 7.95% 8.44% 13.07% 11.86% 10.25% 12.41% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 212.01 181.08 171.77 176.27 138.11 110.05 118.42 10.18%
EPS 42.65 37.54 38.51 56.18 46.03 35.38 39.10 1.45%
DPS 10.00 47.75 12.50 16.25 12.50 9.00 10.00 0.00%
NAPS 5.11 4.72 4.56 4.30 3.88 3.45 3.15 8.39%
Adjusted Per Share Value based on latest NOSH - 759,094
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 182.14 153.10 145.29 149.11 116.80 92.92 99.88 10.52%
EPS 36.65 31.74 32.57 47.53 38.92 29.87 32.98 1.77%
DPS 8.47 40.38 10.57 13.74 10.57 7.60 8.43 0.07%
NAPS 4.3901 3.9907 3.8572 3.6375 3.2813 2.9129 2.657 8.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 10.14 10.80 8.65 9.49 8.00 6.95 4.28 -
P/RPS 4.78 5.96 5.04 5.38 5.79 6.32 3.61 4.78%
P/EPS 23.77 28.77 22.46 16.89 17.38 19.64 10.95 13.78%
EY 4.21 3.48 4.45 5.92 5.75 5.09 9.14 -12.11%
DY 0.99 4.42 1.45 1.71 1.56 1.29 2.34 -13.35%
P/NAPS 1.98 2.29 1.90 2.21 2.06 2.01 1.36 6.45%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 26/05/10 27/05/09 -
Price 9.88 11.32 9.00 9.00 7.95 6.65 5.55 -
P/RPS 4.66 6.25 5.24 5.11 5.76 6.04 4.69 -0.10%
P/EPS 23.16 30.15 23.37 16.02 17.27 18.80 14.19 8.50%
EY 4.32 3.32 4.28 6.24 5.79 5.32 7.04 -7.81%
DY 1.01 4.22 1.39 1.81 1.57 1.35 1.80 -9.17%
P/NAPS 1.93 2.40 1.97 2.09 2.05 1.93 1.76 1.54%

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