[GENP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 30.15%
YoY- -58.15%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 847,804 755,567 686,669 638,656 533,444 1,036,003 1,175,508 -19.59%
PBT 379,100 301,934 274,290 249,168 191,136 482,886 586,146 -25.23%
Tax -98,812 -63,964 -62,294 -56,232 -43,568 -105,659 -131,722 -17.45%
NP 280,288 237,970 211,996 192,936 147,568 377,227 454,424 -27.56%
-
NP to SH 277,000 235,661 209,744 191,900 147,448 373,252 448,520 -27.50%
-
Tax Rate 26.06% 21.18% 22.71% 22.57% 22.79% 21.88% 22.47% -
Total Cost 567,516 517,597 474,673 445,720 385,876 658,776 721,084 -14.76%
-
Net Worth 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 8.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 68,153 37,850 56,752 - 75,633 50,406 -
Div Payout % - 28.92% 18.05% 29.57% - 20.26% 11.24% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 8.48%
NOSH 757,658 757,265 757,016 756,703 756,919 756,336 756,102 0.13%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.06% 31.50% 30.87% 30.21% 27.66% 36.41% 38.66% -
ROE 10.60% 9.26% 8.50% 7.93% 6.18% 15.92% 19.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 111.90 99.78 90.71 84.40 70.48 136.98 155.47 -19.70%
EPS 36.56 31.12 27.71 25.36 19.48 49.35 59.32 -27.59%
DPS 0.00 9.00 5.00 7.50 0.00 10.00 6.67 -
NAPS 3.45 3.36 3.26 3.20 3.15 3.10 3.06 8.33%
Adjusted Per Share Value based on latest NOSH - 757,538
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.53 84.24 76.56 71.21 59.48 115.51 131.07 -19.59%
EPS 30.88 26.28 23.39 21.40 16.44 41.62 50.01 -27.50%
DPS 0.00 7.60 4.22 6.33 0.00 8.43 5.62 -
NAPS 2.9145 2.837 2.7516 2.6999 2.6584 2.6142 2.5797 8.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.95 6.24 6.00 5.50 4.28 3.54 4.60 -
P/RPS 6.21 6.25 6.61 6.52 6.07 2.58 2.96 63.95%
P/EPS 19.01 20.05 21.66 21.69 21.97 7.17 7.75 81.98%
EY 5.26 4.99 4.62 4.61 4.55 13.94 12.90 -45.04%
DY 0.00 1.44 0.83 1.36 0.00 2.82 1.45 -
P/NAPS 2.01 1.86 1.84 1.72 1.36 1.14 1.50 21.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 25/11/08 -
Price 6.65 6.18 6.23 5.88 5.55 4.10 3.38 -
P/RPS 5.94 6.19 6.87 6.97 7.88 2.99 2.17 95.80%
P/EPS 18.19 19.86 22.49 23.19 28.49 8.31 5.70 116.90%
EY 5.50 5.04 4.45 4.31 3.51 12.04 17.55 -53.89%
DY 0.00 1.46 0.80 1.28 0.00 2.44 1.97 -
P/NAPS 1.93 1.84 1.91 1.84 1.76 1.32 1.10 45.52%

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