[GENP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.3%
YoY- -53.24%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 885,518 847,804 755,567 686,669 638,656 533,444 1,036,003 -9.96%
PBT 380,722 379,100 301,934 274,290 249,168 191,136 482,886 -14.69%
Tax -99,600 -98,812 -63,964 -62,294 -56,232 -43,568 -105,659 -3.87%
NP 281,122 280,288 237,970 211,996 192,936 147,568 377,227 -17.84%
-
NP to SH 281,268 277,000 235,661 209,744 191,900 147,448 373,252 -17.23%
-
Tax Rate 26.16% 26.06% 21.18% 22.71% 22.57% 22.79% 21.88% -
Total Cost 604,396 567,516 517,597 474,673 445,720 385,876 658,776 -5.59%
-
Net Worth 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 10.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 60,650 - 68,153 37,850 56,752 - 75,633 -13.72%
Div Payout % 21.56% - 28.92% 18.05% 29.57% - 20.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 10.27%
NOSH 758,134 757,658 757,265 757,016 756,703 756,919 756,336 0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 31.75% 33.06% 31.50% 30.87% 30.21% 27.66% 36.41% -
ROE 10.36% 10.60% 9.26% 8.50% 7.93% 6.18% 15.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 116.80 111.90 99.78 90.71 84.40 70.48 136.98 -10.10%
EPS 37.10 36.56 31.12 27.71 25.36 19.48 49.35 -17.36%
DPS 8.00 0.00 9.00 5.00 7.50 0.00 10.00 -13.85%
NAPS 3.58 3.45 3.36 3.26 3.20 3.15 3.10 10.10%
Adjusted Per Share Value based on latest NOSH - 757,506
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.73 94.53 84.24 76.56 71.21 59.48 115.51 -9.96%
EPS 31.36 30.88 26.28 23.39 21.40 16.44 41.62 -17.23%
DPS 6.76 0.00 7.60 4.22 6.33 0.00 8.43 -13.72%
NAPS 3.0262 2.9145 2.837 2.7516 2.6999 2.6584 2.6142 10.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.67 6.95 6.24 6.00 5.50 4.28 3.54 -
P/RPS 5.71 6.21 6.25 6.61 6.52 6.07 2.58 70.07%
P/EPS 17.98 19.01 20.05 21.66 21.69 21.97 7.17 84.88%
EY 5.56 5.26 4.99 4.62 4.61 4.55 13.94 -45.90%
DY 1.20 0.00 1.44 0.83 1.36 0.00 2.82 -43.51%
P/NAPS 1.86 2.01 1.86 1.84 1.72 1.36 1.14 38.71%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 -
Price 7.22 6.65 6.18 6.23 5.88 5.55 4.10 -
P/RPS 6.18 5.94 6.19 6.87 6.97 7.88 2.99 62.47%
P/EPS 19.46 18.19 19.86 22.49 23.19 28.49 8.31 76.61%
EY 5.14 5.50 5.04 4.45 4.31 3.51 12.04 -43.39%
DY 1.11 0.00 1.46 0.80 1.28 0.00 2.44 -40.93%
P/NAPS 2.02 1.93 1.84 1.91 1.84 1.76 1.32 32.89%

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