[GENP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 27.02%
YoY- 36.34%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 893,275 566,706 272,663 1,336,481 980,013 635,498 271,116 120.94%
PBT 304,875 191,880 104,008 601,342 473,740 323,017 132,083 74.38%
Tax -69,351 -47,199 -26,720 -158,664 -124,564 -87,089 -37,271 51.11%
NP 235,524 144,681 77,288 442,678 349,176 235,928 94,812 83.11%
-
NP to SH 240,037 148,629 78,794 442,031 347,990 234,229 94,329 86.07%
-
Tax Rate 22.75% 24.60% 25.69% 26.38% 26.29% 26.96% 28.22% -
Total Cost 657,751 422,025 195,375 893,803 630,837 399,570 176,304 139.97%
-
Net Worth 3,346,706 3,292,750 3,264,106 3,232,707 3,149,059 3,057,800 2,944,461 8.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 32,252 32,244 - 123,313 32,249 32,247 - -
Div Payout % 13.44% 21.69% - 27.90% 9.27% 13.77% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,346,706 3,292,750 3,264,106 3,232,707 3,149,059 3,057,800 2,944,461 8.88%
NOSH 758,890 758,698 759,094 758,851 758,809 758,759 758,881 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.37% 25.53% 28.35% 33.12% 35.63% 37.12% 34.97% -
ROE 7.17% 4.51% 2.41% 13.67% 11.05% 7.66% 3.20% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 117.71 74.69 35.92 176.12 129.15 83.75 35.73 120.92%
EPS 31.63 19.59 10.38 58.25 45.86 30.87 12.43 86.07%
DPS 4.25 4.25 0.00 16.25 4.25 4.25 0.00 -
NAPS 4.41 4.34 4.30 4.26 4.15 4.03 3.88 8.88%
Adjusted Per Share Value based on latest NOSH - 759,007
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.60 63.19 30.40 149.01 109.27 70.86 30.23 120.93%
EPS 26.76 16.57 8.79 49.29 38.80 26.12 10.52 86.02%
DPS 3.60 3.60 0.00 13.75 3.60 3.60 0.00 -
NAPS 3.7315 3.6713 3.6394 3.6044 3.5111 3.4094 3.283 8.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 9.20 9.30 9.49 8.60 7.00 7.92 8.00 -
P/RPS 7.82 12.45 26.42 4.88 5.42 9.46 22.39 -50.31%
P/EPS 29.09 47.47 91.43 14.76 15.26 25.66 64.36 -41.01%
EY 3.44 2.11 1.09 6.77 6.55 3.90 1.55 69.89%
DY 0.46 0.46 0.00 1.89 0.61 0.54 0.00 -
P/NAPS 2.09 2.14 2.21 2.02 1.69 1.97 2.06 0.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 25/05/11 -
Price 8.48 9.34 9.00 9.25 8.03 7.04 7.95 -
P/RPS 7.20 12.50 25.06 5.25 6.22 8.41 22.25 -52.76%
P/EPS 26.81 47.68 86.71 15.88 17.51 22.81 63.96 -43.90%
EY 3.73 2.10 1.15 6.30 5.71 4.38 1.56 78.52%
DY 0.50 0.46 0.00 1.76 0.53 0.60 0.00 -
P/NAPS 1.92 2.15 2.09 2.17 1.93 1.75 2.05 -4.26%

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