[GENP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.63%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,311,405 1,634,452 1,373,855 1,303,793 1,338,028 1,048,108 833,797 7.83%
PBT 219,369 441,639 386,639 358,215 573,267 477,047 348,925 -7.43%
Tax -62,672 -114,449 -105,537 -70,333 -148,113 -128,100 -77,775 -3.53%
NP 156,697 327,190 281,102 287,882 425,154 348,947 271,150 -8.72%
-
NP to SH 164,082 328,840 284,832 292,294 426,496 349,289 268,049 -7.84%
-
Tax Rate 28.57% 25.91% 27.30% 19.63% 25.84% 26.85% 22.29% -
Total Cost 1,154,708 1,307,262 1,092,753 1,015,911 912,874 699,161 562,647 12.71%
-
Net Worth 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 8.17%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 42,491 75,974 362,356 94,855 123,324 94,857 68,190 -7.57%
Div Payout % 25.90% 23.10% 127.22% 32.45% 28.92% 27.16% 25.44% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 2,613,922 8.17%
NOSH 784,534 770,937 758,708 759,051 759,094 758,881 757,658 0.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.95% 20.02% 20.46% 22.08% 31.77% 33.29% 32.52% -
ROE 3.92% 8.35% 7.95% 8.44% 13.07% 11.86% 10.25% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 167.16 212.01 181.08 171.77 176.27 138.11 110.05 7.20%
EPS 20.91 42.65 37.54 38.51 56.18 46.03 35.38 -8.38%
DPS 5.50 10.00 47.75 12.50 16.25 12.50 9.00 -7.87%
NAPS 5.34 5.11 4.72 4.56 4.30 3.88 3.45 7.54%
Adjusted Per Share Value based on latest NOSH - 759,051
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 146.14 182.14 153.10 145.29 149.11 116.80 92.92 7.83%
EPS 18.29 36.65 31.74 32.57 47.53 38.92 29.87 -7.84%
DPS 4.74 8.47 40.38 10.57 13.74 10.57 7.60 -7.56%
NAPS 4.6686 4.3901 3.9907 3.8572 3.6375 3.2813 2.9129 8.17%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 11.20 10.14 10.80 8.65 9.49 8.00 6.95 -
P/RPS 6.70 4.78 5.96 5.04 5.38 5.79 6.32 0.97%
P/EPS 53.55 23.77 28.77 22.46 16.89 17.38 19.64 18.17%
EY 1.87 4.21 3.48 4.45 5.92 5.75 5.09 -15.35%
DY 0.49 0.99 4.42 1.45 1.71 1.56 1.29 -14.88%
P/NAPS 2.10 1.98 2.29 1.90 2.21 2.06 2.01 0.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 26/05/10 -
Price 10.64 9.88 11.32 9.00 9.00 7.95 6.65 -
P/RPS 6.37 4.66 6.25 5.24 5.11 5.76 6.04 0.88%
P/EPS 50.87 23.16 30.15 23.37 16.02 17.27 18.80 18.02%
EY 1.97 4.32 3.32 4.28 6.24 5.79 5.32 -15.24%
DY 0.52 1.01 4.22 1.39 1.81 1.57 1.35 -14.68%
P/NAPS 1.99 1.93 2.40 1.97 2.09 2.05 1.93 0.51%

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