[GENP] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 25.04%
YoY- -2.55%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,619,431 1,311,405 1,634,452 1,373,855 1,303,793 1,338,028 1,048,108 7.51%
PBT 528,770 219,369 441,639 386,639 358,215 573,267 477,047 1.72%
Tax -143,024 -62,672 -114,449 -105,537 -70,333 -148,113 -128,100 1.85%
NP 385,746 156,697 327,190 281,102 287,882 425,154 348,947 1.68%
-
NP to SH 390,079 164,082 328,840 284,832 292,294 426,496 349,289 1.85%
-
Tax Rate 27.05% 28.57% 25.91% 27.30% 19.63% 25.84% 26.85% -
Total Cost 1,233,685 1,154,708 1,307,262 1,092,753 1,015,911 912,874 699,161 9.91%
-
Net Worth 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 5.17%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 164,614 42,491 75,974 362,356 94,855 123,324 94,857 9.61%
Div Payout % 42.20% 25.90% 23.10% 127.22% 32.45% 28.92% 27.16% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 3,987,002 4,189,416 3,939,488 3,581,105 3,461,275 3,264,106 2,944,461 5.17%
NOSH 797,400 784,534 770,937 758,708 759,051 759,094 758,881 0.82%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.82% 11.95% 20.02% 20.46% 22.08% 31.77% 33.29% -
ROE 9.78% 3.92% 8.35% 7.95% 8.44% 13.07% 11.86% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 203.09 167.16 212.01 181.08 171.77 176.27 138.11 6.63%
EPS 48.92 20.91 42.65 37.54 38.51 56.18 46.03 1.01%
DPS 21.00 5.50 10.00 47.75 12.50 16.25 12.50 9.02%
NAPS 5.00 5.34 5.11 4.72 4.56 4.30 3.88 4.31%
Adjusted Per Share Value based on latest NOSH - 758,708
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 180.47 146.14 182.14 153.10 145.29 149.11 116.80 7.51%
EPS 43.47 18.29 36.65 31.74 32.57 47.53 38.92 1.85%
DPS 18.34 4.74 8.47 40.38 10.57 13.74 10.57 9.61%
NAPS 4.443 4.6686 4.3901 3.9907 3.8572 3.6375 3.2813 5.17%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.68 11.20 10.14 10.80 8.65 9.49 8.00 -
P/RPS 5.75 6.70 4.78 5.96 5.04 5.38 5.79 -0.11%
P/EPS 23.88 53.55 23.77 28.77 22.46 16.89 17.38 5.43%
EY 4.19 1.87 4.21 3.48 4.45 5.92 5.75 -5.13%
DY 1.80 0.49 0.99 4.42 1.45 1.71 1.56 2.41%
P/NAPS 2.34 2.10 1.98 2.29 1.90 2.21 2.06 2.14%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 23/05/16 27/05/15 28/05/14 29/05/13 29/05/12 25/05/11 -
Price 11.60 10.64 9.88 11.32 9.00 9.00 7.95 -
P/RPS 5.71 6.37 4.66 6.25 5.24 5.11 5.76 -0.14%
P/EPS 23.71 50.87 23.16 30.15 23.37 16.02 17.27 5.41%
EY 4.22 1.97 4.32 3.32 4.28 6.24 5.79 -5.13%
DY 1.81 0.52 1.01 4.22 1.39 1.81 1.57 2.39%
P/NAPS 2.32 1.99 1.93 2.40 1.97 2.09 2.05 2.08%

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