[GENP] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 9.81%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,306,684 1,270,996 1,084,464 988,583 922,504 885,518 847,804 33.39%
PBT 631,653 646,034 528,332 439,739 400,277 380,722 379,100 40.50%
Tax -166,085 -174,178 -149,084 -115,532 -105,721 -99,600 -98,812 41.32%
NP 465,568 471,856 379,248 324,207 294,556 281,122 280,288 40.21%
-
NP to SH 463,986 468,458 377,316 324,210 295,257 281,268 277,000 40.99%
-
Tax Rate 26.29% 26.96% 28.22% 26.27% 26.41% 26.16% 26.06% -
Total Cost 841,116 799,140 705,216 664,376 627,948 604,396 567,516 29.96%
-
Net Worth 3,149,059 3,057,800 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 13.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 42,999 64,494 - 94,776 40,446 60,650 - -
Div Payout % 9.27% 13.77% - 29.23% 13.70% 21.56% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,149,059 3,057,800 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 13.20%
NOSH 758,809 758,759 758,881 758,208 758,366 758,134 757,658 0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 35.63% 37.12% 34.97% 32.80% 31.93% 31.75% 33.06% -
ROE 14.73% 15.32% 12.81% 11.31% 10.70% 10.36% 10.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 172.20 167.51 142.90 130.38 121.64 116.80 111.90 33.25%
EPS 61.15 61.74 49.72 42.76 38.93 37.10 36.56 40.86%
DPS 5.67 8.50 0.00 12.50 5.33 8.00 0.00 -
NAPS 4.15 4.03 3.88 3.78 3.64 3.58 3.45 13.09%
Adjusted Per Share Value based on latest NOSH - 758,988
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 145.69 141.71 120.92 110.22 102.86 98.73 94.53 33.39%
EPS 51.73 52.23 42.07 36.15 32.92 31.36 30.88 41.00%
DPS 4.79 7.19 0.00 10.57 4.51 6.76 0.00 -
NAPS 3.5111 3.4094 3.283 3.1956 3.0778 3.0262 2.9145 13.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 7.00 7.92 8.00 8.80 7.72 6.67 6.95 -
P/RPS 4.06 4.73 5.60 6.75 6.35 5.71 6.21 -24.65%
P/EPS 11.45 12.83 16.09 20.58 19.83 17.98 19.01 -28.65%
EY 8.74 7.80 6.22 4.86 5.04 5.56 5.26 40.24%
DY 0.81 1.07 0.00 1.42 0.69 1.20 0.00 -
P/NAPS 1.69 1.97 2.06 2.33 2.12 1.86 2.01 -10.90%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 -
Price 8.03 7.04 7.95 7.97 8.81 7.22 6.65 -
P/RPS 4.66 4.20 5.56 6.11 7.24 6.18 5.94 -14.92%
P/EPS 13.13 11.40 15.99 18.64 22.63 19.46 18.19 -19.51%
EY 7.61 8.77 6.25 5.37 4.42 5.14 5.50 24.14%
DY 0.71 1.21 0.00 1.57 0.61 1.11 0.00 -
P/NAPS 1.93 1.75 2.05 2.11 2.42 2.02 1.93 0.00%

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