[GENP] QoQ Cumulative 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- 46.41%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 980,013 635,498 271,116 988,583 691,878 442,759 211,951 177.28%
PBT 473,740 323,017 132,083 439,739 300,208 190,361 94,775 192.06%
Tax -124,564 -87,089 -37,271 -115,532 -79,291 -49,800 -24,703 193.76%
NP 349,176 235,928 94,812 324,207 220,917 140,561 70,072 191.45%
-
NP to SH 347,990 234,229 94,329 324,210 221,443 140,634 69,250 193.09%
-
Tax Rate 26.29% 26.96% 28.22% 26.27% 26.41% 26.16% 26.06% -
Total Cost 630,837 399,570 176,304 664,376 470,961 302,198 141,879 170.15%
-
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 32,249 32,247 - 94,776 30,334 30,325 - -
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 11.05% 7.66% 3.20% 11.31% 8.02% 5.18% 2.65% -
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 129.15 83.75 35.73 130.38 91.23 58.40 27.97 177.03%
EPS 45.86 30.87 12.43 42.76 29.20 18.55 9.14 192.79%
DPS 4.25 4.25 0.00 12.50 4.00 4.00 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 109.27 70.86 30.23 110.22 77.14 49.37 23.63 177.30%
EPS 38.80 26.12 10.52 36.15 24.69 15.68 7.72 193.12%
DPS 3.60 3.60 0.00 10.57 3.38 3.38 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 5.42 9.46 22.39 6.75 8.46 11.42 24.84 -63.72%
P/EPS 15.26 25.66 64.36 20.58 26.44 35.96 76.04 -65.68%
EY 6.55 3.90 1.55 4.86 3.78 2.78 1.32 190.63%
DY 0.61 0.54 0.00 1.42 0.52 0.60 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 6.22 8.41 22.25 6.11 9.66 12.36 23.77 -59.05%
P/EPS 17.51 22.81 63.96 18.64 30.17 38.92 72.76 -61.27%
EY 5.71 4.38 1.56 5.37 3.31 2.57 1.37 158.76%
DY 0.53 0.60 0.00 1.57 0.45 0.55 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