[GENP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.36%
YoY- -36.86%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 922,504 885,518 847,804 755,567 686,669 638,656 533,444 44.02%
PBT 400,277 380,722 379,100 301,934 274,290 249,168 191,136 63.61%
Tax -105,721 -99,600 -98,812 -63,964 -62,294 -56,232 -43,568 80.47%
NP 294,556 281,122 280,288 237,970 211,996 192,936 147,568 58.46%
-
NP to SH 295,257 281,268 277,000 235,661 209,744 191,900 147,448 58.80%
-
Tax Rate 26.41% 26.16% 26.06% 21.18% 22.71% 22.57% 22.79% -
Total Cost 627,948 604,396 567,516 517,597 474,673 445,720 385,876 38.31%
-
Net Worth 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 10.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 40,446 60,650 - 68,153 37,850 56,752 - -
Div Payout % 13.70% 21.56% - 28.92% 18.05% 29.57% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 10.24%
NOSH 758,366 758,134 757,658 757,265 757,016 756,703 756,919 0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.93% 31.75% 33.06% 31.50% 30.87% 30.21% 27.66% -
ROE 10.70% 10.36% 10.60% 9.26% 8.50% 7.93% 6.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 121.64 116.80 111.90 99.78 90.71 84.40 70.48 43.83%
EPS 38.93 37.10 36.56 31.12 27.71 25.36 19.48 58.59%
DPS 5.33 8.00 0.00 9.00 5.00 7.50 0.00 -
NAPS 3.64 3.58 3.45 3.36 3.26 3.20 3.15 10.10%
Adjusted Per Share Value based on latest NOSH - 757,765
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.80 98.68 94.48 84.20 76.52 71.17 59.45 44.01%
EPS 32.90 31.34 30.87 26.26 23.37 21.38 16.43 58.80%
DPS 4.51 6.76 0.00 7.59 4.22 6.32 0.00 -
NAPS 3.0762 3.0246 2.9129 2.8354 2.7502 2.6984 2.657 10.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.72 6.67 6.95 6.24 6.00 5.50 4.28 -
P/RPS 6.35 5.71 6.21 6.25 6.61 6.52 6.07 3.04%
P/EPS 19.83 17.98 19.01 20.05 21.66 21.69 21.97 -6.59%
EY 5.04 5.56 5.26 4.99 4.62 4.61 4.55 7.04%
DY 0.69 1.20 0.00 1.44 0.83 1.36 0.00 -
P/NAPS 2.12 1.86 2.01 1.86 1.84 1.72 1.36 34.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 -
Price 8.81 7.22 6.65 6.18 6.23 5.88 5.55 -
P/RPS 7.24 6.18 5.94 6.19 6.87 6.97 7.88 -5.48%
P/EPS 22.63 19.46 18.19 19.86 22.49 23.19 28.49 -14.21%
EY 4.42 5.14 5.50 5.04 4.45 4.31 3.51 16.59%
DY 0.61 1.11 0.00 1.46 0.80 1.28 0.00 -
P/NAPS 2.42 2.02 1.93 1.84 1.91 1.84 1.76 23.62%

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