[GENP] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -16.78%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 686,669 638,656 533,444 1,036,003 1,175,508 1,189,976 1,092,212 -26.59%
PBT 274,290 249,168 191,136 482,886 586,146 601,632 572,792 -38.76%
Tax -62,294 -56,232 -43,568 -105,659 -131,722 -137,488 -111,248 -32.03%
NP 211,996 192,936 147,568 377,227 454,424 464,144 461,544 -40.44%
-
NP to SH 209,744 191,900 147,448 373,252 448,520 458,492 456,644 -40.44%
-
Tax Rate 22.71% 22.57% 22.79% 21.88% 22.47% 22.85% 19.42% -
Total Cost 474,673 445,720 385,876 658,776 721,084 725,832 630,668 -17.24%
-
Net Worth 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 2,230,460 2,147,133 9.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 37,850 56,752 - 75,633 50,406 75,608 - -
Div Payout % 18.05% 29.57% - 20.26% 11.24% 16.49% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 2,230,460 2,147,133 9.71%
NOSH 757,016 756,703 756,919 756,336 756,102 756,088 756,033 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.87% 30.21% 27.66% 36.41% 38.66% 39.00% 42.26% -
ROE 8.50% 7.93% 6.18% 15.92% 19.39% 20.56% 21.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.71 84.40 70.48 136.98 155.47 157.39 144.47 -26.65%
EPS 27.71 25.36 19.48 49.35 59.32 60.64 60.40 -40.48%
DPS 5.00 7.50 0.00 10.00 6.67 10.00 0.00 -
NAPS 3.26 3.20 3.15 3.10 3.06 2.95 2.84 9.62%
Adjusted Per Share Value based on latest NOSH - 756,919
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.56 71.21 59.48 115.51 131.07 132.68 121.78 -26.59%
EPS 23.39 21.40 16.44 41.62 50.01 51.12 50.91 -40.43%
DPS 4.22 6.33 0.00 8.43 5.62 8.43 0.00 -
NAPS 2.7516 2.6999 2.6584 2.6142 2.5797 2.4869 2.394 9.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.00 5.50 4.28 3.54 4.60 8.20 8.40 -
P/RPS 6.61 6.52 6.07 2.58 2.96 5.21 5.81 8.97%
P/EPS 21.66 21.69 21.97 7.17 7.75 13.52 13.91 34.30%
EY 4.62 4.61 4.55 13.94 12.90 7.40 7.19 -25.51%
DY 0.83 1.36 0.00 2.82 1.45 1.22 0.00 -
P/NAPS 1.84 1.72 1.36 1.14 1.50 2.78 2.96 -27.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 27/05/09 24/02/09 25/11/08 26/08/08 28/05/08 -
Price 6.23 5.88 5.55 4.10 3.38 5.45 8.45 -
P/RPS 6.87 6.97 7.88 2.99 2.17 3.46 5.85 11.29%
P/EPS 22.49 23.19 28.49 8.31 5.70 8.99 13.99 37.18%
EY 4.45 4.31 3.51 12.04 17.55 11.13 7.15 -27.08%
DY 0.80 1.28 0.00 2.44 1.97 1.83 0.00 -
P/NAPS 1.91 1.84 1.76 1.32 1.10 1.85 2.98 -25.64%

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