[GENP] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 60.3%
YoY- -48.66%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 211,591 240,565 195,674 185,967 133,361 154,372 286,643 -18.33%
PBT 94,775 96,216 81,134 76,800 47,784 43,276 138,794 -22.47%
Tax -24,703 -17,243 -18,605 -17,224 -10,892 -6,867 -30,048 -12.25%
NP 70,072 78,973 62,529 59,576 36,892 36,409 108,746 -25.41%
-
NP to SH 69,250 78,353 61,358 59,088 36,862 36,862 107,144 -25.26%
-
Tax Rate 26.06% 17.92% 22.93% 22.43% 22.79% 15.87% 21.65% -
Total Cost 141,519 161,592 133,145 126,391 96,469 117,963 177,897 -14.15%
-
Net Worth 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 2,315,399 8.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 39,782 - 28,407 - 37,845 - -
Div Payout % - 50.77% - 48.08% - 102.67% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 2,315,399 8.42%
NOSH 757,658 757,765 757,506 757,538 756,919 756,919 756,666 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.12% 32.83% 31.96% 32.04% 27.66% 23.59% 37.94% -
ROE 2.65% 3.08% 2.48% 2.44% 1.55% 1.57% 4.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.93 31.75 25.83 24.55 17.62 20.39 37.88 -18.39%
EPS 9.14 10.34 8.10 7.80 4.87 4.87 14.16 -25.33%
DPS 0.00 5.25 0.00 3.75 0.00 5.00 0.00 -
NAPS 3.45 3.36 3.26 3.20 3.15 3.10 3.06 8.33%
Adjusted Per Share Value based on latest NOSH - 757,538
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.59 26.82 21.82 20.73 14.87 17.21 31.96 -18.34%
EPS 7.72 8.74 6.84 6.59 4.11 4.11 11.95 -25.28%
DPS 0.00 4.44 0.00 3.17 0.00 4.22 0.00 -
NAPS 2.9145 2.8388 2.7534 2.7028 2.6584 2.6162 2.5816 8.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.95 6.24 6.00 5.50 4.28 3.54 4.60 -
P/RPS 24.89 19.66 23.23 22.40 24.29 17.36 12.14 61.45%
P/EPS 76.04 60.35 74.07 70.51 87.89 72.69 32.49 76.36%
EY 1.32 1.66 1.35 1.42 1.14 1.38 3.08 -43.18%
DY 0.00 0.84 0.00 0.68 0.00 1.41 0.00 -
P/NAPS 2.01 1.86 1.84 1.72 1.36 1.14 1.50 21.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 25/11/08 -
Price 6.65 6.18 6.23 5.88 5.55 4.10 3.38 -
P/RPS 23.81 19.47 24.12 23.95 31.50 20.10 8.92 92.54%
P/EPS 72.76 59.77 76.91 75.38 113.96 84.19 23.87 110.37%
EY 1.37 1.67 1.30 1.33 0.88 1.19 4.19 -52.57%
DY 0.00 0.85 0.00 0.64 0.00 1.22 0.00 -
P/NAPS 1.93 1.84 1.91 1.84 1.76 1.32 1.10 45.52%

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