[GENP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.54%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 988,583 922,504 885,518 847,804 755,567 686,669 638,656 33.70%
PBT 439,739 400,277 380,722 379,100 301,934 274,290 249,168 45.88%
Tax -115,532 -105,721 -99,600 -98,812 -63,964 -62,294 -56,232 61.40%
NP 324,207 294,556 281,122 280,288 237,970 211,996 192,936 41.20%
-
NP to SH 324,210 295,257 281,268 277,000 235,661 209,744 191,900 41.71%
-
Tax Rate 26.27% 26.41% 26.16% 26.06% 21.18% 22.71% 22.57% -
Total Cost 664,376 627,948 604,396 567,516 517,597 474,673 445,720 30.39%
-
Net Worth 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 11.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 94,776 40,446 60,650 - 68,153 37,850 56,752 40.62%
Div Payout % 29.23% 13.70% 21.56% - 28.92% 18.05% 29.57% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 11.85%
NOSH 758,208 758,366 758,134 757,658 757,265 757,016 756,703 0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.80% 31.93% 31.75% 33.06% 31.50% 30.87% 30.21% -
ROE 11.31% 10.70% 10.36% 10.60% 9.26% 8.50% 7.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 130.38 121.64 116.80 111.90 99.78 90.71 84.40 33.52%
EPS 42.76 38.93 37.10 36.56 31.12 27.71 25.36 41.52%
DPS 12.50 5.33 8.00 0.00 9.00 5.00 7.50 40.44%
NAPS 3.78 3.64 3.58 3.45 3.36 3.26 3.20 11.71%
Adjusted Per Share Value based on latest NOSH - 757,658
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 110.17 102.80 98.68 94.48 84.20 76.52 71.17 33.71%
EPS 36.13 32.90 31.34 30.87 26.26 23.37 21.38 41.73%
DPS 10.56 4.51 6.76 0.00 7.59 4.22 6.32 40.67%
NAPS 3.1939 3.0762 3.0246 2.9129 2.8354 2.7502 2.6984 11.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.80 7.72 6.67 6.95 6.24 6.00 5.50 -
P/RPS 6.75 6.35 5.71 6.21 6.25 6.61 6.52 2.33%
P/EPS 20.58 19.83 17.98 19.01 20.05 21.66 21.69 -3.43%
EY 4.86 5.04 5.56 5.26 4.99 4.62 4.61 3.57%
DY 1.42 0.69 1.20 0.00 1.44 0.83 1.36 2.91%
P/NAPS 2.33 2.12 1.86 2.01 1.86 1.84 1.72 22.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 7.97 8.81 7.22 6.65 6.18 6.23 5.88 -
P/RPS 6.11 7.24 6.18 5.94 6.19 6.87 6.97 -8.38%
P/EPS 18.64 22.63 19.46 18.19 19.86 22.49 23.19 -13.51%
EY 5.37 4.42 5.14 5.50 5.04 4.45 4.31 15.74%
DY 1.57 0.61 1.11 0.00 1.46 0.80 1.28 14.54%
P/NAPS 2.11 2.42 2.02 1.93 1.84 1.91 1.84 9.53%

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