[GENP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.9%
YoY- 36.22%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,336,481 980,013 635,498 271,116 988,583 691,878 442,759 108.44%
PBT 601,342 473,740 323,017 132,083 439,739 300,208 190,361 114.84%
Tax -158,664 -124,564 -87,089 -37,271 -115,532 -79,291 -49,800 116.06%
NP 442,678 349,176 235,928 94,812 324,207 220,917 140,561 114.40%
-
NP to SH 442,031 347,990 234,229 94,329 324,210 221,443 140,634 114.12%
-
Tax Rate 26.38% 26.29% 26.96% 28.22% 26.27% 26.41% 26.16% -
Total Cost 893,803 630,837 399,570 176,304 664,376 470,961 302,198 105.64%
-
Net Worth 3,232,707 3,149,059 3,057,800 2,944,461 2,866,028 2,760,453 2,714,122 12.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 123,313 32,249 32,247 - 94,776 30,334 30,325 154.11%
Div Payout % 27.90% 9.27% 13.77% - 29.23% 13.70% 21.56% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,232,707 3,149,059 3,057,800 2,944,461 2,866,028 2,760,453 2,714,122 12.32%
NOSH 758,851 758,809 758,759 758,881 758,208 758,366 758,134 0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 33.12% 35.63% 37.12% 34.97% 32.80% 31.93% 31.75% -
ROE 13.67% 11.05% 7.66% 3.20% 11.31% 8.02% 5.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 176.12 129.15 83.75 35.73 130.38 91.23 58.40 108.31%
EPS 58.25 45.86 30.87 12.43 42.76 29.20 18.55 113.99%
DPS 16.25 4.25 4.25 0.00 12.50 4.00 4.00 153.95%
NAPS 4.26 4.15 4.03 3.88 3.78 3.64 3.58 12.25%
Adjusted Per Share Value based on latest NOSH - 758,881
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 148.94 109.21 70.82 30.21 110.17 77.10 49.34 108.44%
EPS 49.26 38.78 26.10 10.51 36.13 24.68 15.67 114.14%
DPS 13.74 3.59 3.59 0.00 10.56 3.38 3.38 154.06%
NAPS 3.6025 3.5093 3.4076 3.2813 3.1939 3.0762 3.0246 12.32%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 8.60 7.00 7.92 8.00 8.80 7.72 6.67 -
P/RPS 4.88 5.42 9.46 22.39 6.75 8.46 11.42 -43.17%
P/EPS 14.76 15.26 25.66 64.36 20.58 26.44 35.96 -44.67%
EY 6.77 6.55 3.90 1.55 4.86 3.78 2.78 80.71%
DY 1.89 0.61 0.54 0.00 1.42 0.52 0.60 114.43%
P/NAPS 2.02 1.69 1.97 2.06 2.33 2.12 1.86 5.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 24/08/11 25/05/11 22/02/11 24/11/10 25/08/10 -
Price 9.25 8.03 7.04 7.95 7.97 8.81 7.22 -
P/RPS 5.25 6.22 8.41 22.25 6.11 9.66 12.36 -43.40%
P/EPS 15.88 17.51 22.81 63.96 18.64 30.17 38.92 -44.89%
EY 6.30 5.71 4.38 1.56 5.37 3.31 2.57 81.50%
DY 1.76 0.53 0.60 0.00 1.57 0.45 0.55 116.69%
P/NAPS 2.17 1.93 1.75 2.05 2.11 2.42 2.02 4.87%

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