[GENP] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.54%
YoY- 46.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,084,464 988,583 922,504 885,518 847,804 755,567 686,669 35.65%
PBT 528,332 439,739 400,277 380,722 379,100 301,934 274,290 54.87%
Tax -149,084 -115,532 -105,721 -99,600 -98,812 -63,964 -62,294 79.01%
NP 379,248 324,207 294,556 281,122 280,288 237,970 211,996 47.41%
-
NP to SH 377,316 324,210 295,257 281,268 277,000 235,661 209,744 47.96%
-
Tax Rate 28.22% 26.27% 26.41% 26.16% 26.06% 21.18% 22.71% -
Total Cost 705,216 664,376 627,948 604,396 567,516 517,597 474,673 30.23%
-
Net Worth 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 12.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 94,776 40,446 60,650 - 68,153 37,850 -
Div Payout % - 29.23% 13.70% 21.56% - 28.92% 18.05% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 12.50%
NOSH 758,881 758,208 758,366 758,134 757,658 757,265 757,016 0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.97% 32.80% 31.93% 31.75% 33.06% 31.50% 30.87% -
ROE 12.81% 11.31% 10.70% 10.36% 10.60% 9.26% 8.50% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 142.90 130.38 121.64 116.80 111.90 99.78 90.71 35.42%
EPS 49.72 42.76 38.93 37.10 36.56 31.12 27.71 47.71%
DPS 0.00 12.50 5.33 8.00 0.00 9.00 5.00 -
NAPS 3.88 3.78 3.64 3.58 3.45 3.36 3.26 12.31%
Adjusted Per Share Value based on latest NOSH - 758,597
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 120.92 110.22 102.86 98.73 94.53 84.24 76.56 35.65%
EPS 42.07 36.15 32.92 31.36 30.88 26.28 23.39 47.95%
DPS 0.00 10.57 4.51 6.76 0.00 7.60 4.22 -
NAPS 3.283 3.1956 3.0778 3.0262 2.9145 2.837 2.7516 12.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.00 8.80 7.72 6.67 6.95 6.24 6.00 -
P/RPS 5.60 6.75 6.35 5.71 6.21 6.25 6.61 -10.47%
P/EPS 16.09 20.58 19.83 17.98 19.01 20.05 21.66 -17.99%
EY 6.22 4.86 5.04 5.56 5.26 4.99 4.62 21.94%
DY 0.00 1.42 0.69 1.20 0.00 1.44 0.83 -
P/NAPS 2.06 2.33 2.12 1.86 2.01 1.86 1.84 7.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 -
Price 7.95 7.97 8.81 7.22 6.65 6.18 6.23 -
P/RPS 5.56 6.11 7.24 6.18 5.94 6.19 6.87 -13.16%
P/EPS 15.99 18.64 22.63 19.46 18.19 19.86 22.49 -20.35%
EY 6.25 5.37 4.42 5.14 5.50 5.04 4.45 25.44%
DY 0.00 1.57 0.61 1.11 0.00 1.46 0.80 -
P/NAPS 2.05 2.11 2.42 2.02 1.93 1.84 1.91 4.83%

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