[GENP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.12%
YoY- -67.71%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 755,567 515,002 319,328 133,361 1,036,003 881,631 594,988 17.21%
PBT 301,934 205,718 124,584 47,784 482,886 439,610 300,816 0.24%
Tax -63,964 -46,721 -28,116 -10,892 -105,659 -98,792 -68,744 -4.67%
NP 237,970 158,997 96,468 36,892 377,227 340,818 232,072 1.68%
-
NP to SH 235,661 157,308 95,950 36,862 373,252 336,390 229,246 1.85%
-
Tax Rate 21.18% 22.71% 22.57% 22.79% 21.88% 22.47% 22.85% -
Total Cost 517,597 356,005 222,860 96,469 658,776 540,813 362,916 26.62%
-
Net Worth 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 2,230,460 9.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 68,153 28,388 28,376 - 75,633 37,805 37,804 47.96%
Div Payout % 28.92% 18.05% 29.57% - 20.26% 11.24% 16.49% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 2,230,460 9.15%
NOSH 757,265 757,016 756,703 756,919 756,336 756,102 756,088 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.50% 30.87% 30.21% 27.66% 36.41% 38.66% 39.00% -
ROE 9.26% 6.37% 3.96% 1.55% 15.92% 14.54% 10.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 99.78 68.03 42.20 17.62 136.98 116.60 78.69 17.10%
EPS 31.12 20.78 12.68 4.87 49.35 44.49 30.32 1.74%
DPS 9.00 3.75 3.75 0.00 10.00 5.00 5.00 47.81%
NAPS 3.36 3.26 3.20 3.15 3.10 3.06 2.95 9.03%
Adjusted Per Share Value based on latest NOSH - 756,919
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 84.20 57.39 35.59 14.86 115.45 98.25 66.30 17.22%
EPS 26.26 17.53 10.69 4.11 41.59 37.49 25.55 1.83%
DPS 7.59 3.16 3.16 0.00 8.43 4.21 4.21 47.96%
NAPS 2.8354 2.7502 2.6984 2.657 2.6128 2.5783 2.4856 9.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.24 6.00 5.50 4.28 3.54 4.60 8.20 -
P/RPS 6.25 8.82 13.03 24.29 2.58 3.95 10.42 -28.81%
P/EPS 20.05 28.87 43.38 87.89 7.17 10.34 27.04 -18.03%
EY 4.99 3.46 2.31 1.14 13.94 9.67 3.70 22.00%
DY 1.44 0.63 0.68 0.00 2.82 1.09 0.61 77.01%
P/NAPS 1.86 1.84 1.72 1.36 1.14 1.50 2.78 -23.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 6.18 6.23 5.88 5.55 4.10 3.38 5.45 -
P/RPS 6.19 9.16 13.93 31.50 2.99 2.90 6.93 -7.23%
P/EPS 19.86 29.98 46.37 113.96 8.31 7.60 17.97 6.87%
EY 5.04 3.34 2.16 0.88 12.04 13.16 5.56 -6.31%
DY 1.46 0.60 0.64 0.00 2.44 1.48 0.92 35.93%
P/NAPS 1.84 1.91 1.84 1.76 1.32 1.10 1.85 -0.35%

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