[GENP] QoQ Cumulative 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- 10.96%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 515,002 319,328 133,361 1,036,003 881,631 594,988 273,053 52.59%
PBT 205,718 124,584 47,784 482,886 439,610 300,816 143,198 27.29%
Tax -46,721 -28,116 -10,892 -105,659 -98,792 -68,744 -27,812 41.26%
NP 158,997 96,468 36,892 377,227 340,818 232,072 115,386 23.80%
-
NP to SH 157,308 95,950 36,862 373,252 336,390 229,246 114,161 23.80%
-
Tax Rate 22.71% 22.57% 22.79% 21.88% 22.47% 22.85% 19.42% -
Total Cost 356,005 222,860 96,469 658,776 540,813 362,916 157,667 72.02%
-
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 28,388 28,376 - 75,633 37,805 37,804 - -
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 6.37% 3.96% 1.55% 15.92% 14.54% 10.28% 5.32% -
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 68.03 42.20 17.62 136.98 116.60 78.69 36.12 52.45%
EPS 20.78 12.68 4.87 49.35 44.49 30.32 15.10 23.69%
DPS 3.75 3.75 0.00 10.00 5.00 5.00 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 57.39 35.59 14.86 115.45 98.25 66.30 30.43 52.58%
EPS 17.53 10.69 4.11 41.59 37.49 25.55 12.72 23.81%
DPS 3.16 3.16 0.00 8.43 4.21 4.21 0.00 -
NAPS 2.7502 2.6984 2.657 2.6128 2.5783 2.4856 2.3927 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 8.82 13.03 24.29 2.58 3.95 10.42 23.26 -47.58%
P/EPS 28.87 43.38 87.89 7.17 10.34 27.04 55.63 -35.39%
EY 3.46 2.31 1.14 13.94 9.67 3.70 1.80 54.53%
DY 0.63 0.68 0.00 2.82 1.09 0.61 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 9.16 13.93 31.50 2.99 2.90 6.93 23.40 -46.45%
P/EPS 29.98 46.37 113.96 8.31 7.60 17.97 55.96 -34.01%
EY 3.34 2.16 0.88 12.04 13.16 5.56 1.79 51.50%
DY 0.60 0.64 0.00 2.44 1.48 0.92 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