[GENP] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.68%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 294,043 272,663 356,468 344,515 364,382 271,116 296,705 -0.59%
PBT 87,872 104,008 127,602 150,723 190,934 132,083 139,531 -26.54%
Tax -20,479 -26,720 -34,100 -37,475 -49,818 -37,271 -36,241 -31.67%
NP 67,393 77,288 93,502 113,248 141,116 94,812 103,290 -24.79%
-
NP to SH 69,835 78,794 94,041 113,761 139,900 94,329 102,767 -22.72%
-
Tax Rate 23.31% 25.69% 26.72% 24.86% 26.09% 28.22% 25.97% -
Total Cost 226,650 195,375 262,966 231,267 223,266 176,304 193,415 11.16%
-
Net Worth 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 9.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,260 - 91,080 - 32,243 - 64,513 -37.02%
Div Payout % 46.20% - 96.85% - 23.05% - 62.78% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 9.66%
NOSH 759,076 759,094 759,007 758,912 758,676 758,881 758,988 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.92% 28.35% 26.23% 32.87% 38.73% 34.97% 34.81% -
ROE 2.12% 2.41% 2.91% 3.61% 4.58% 3.20% 3.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.74 35.92 46.97 45.40 48.03 35.73 39.09 -0.59%
EPS 9.20 10.38 12.39 14.99 18.44 12.43 13.54 -22.73%
DPS 4.25 0.00 12.00 0.00 4.25 0.00 8.50 -37.03%
NAPS 4.34 4.30 4.26 4.15 4.03 3.88 3.78 9.65%
Adjusted Per Share Value based on latest NOSH - 758,912
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.77 30.39 39.72 38.39 40.61 30.21 33.06 -0.58%
EPS 7.78 8.78 10.48 12.68 15.59 10.51 11.45 -22.72%
DPS 3.60 0.00 10.15 0.00 3.59 0.00 7.19 -36.97%
NAPS 3.6712 3.6375 3.6032 3.5097 3.4072 3.2813 3.1971 9.66%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.30 9.49 8.60 7.00 7.92 8.00 8.80 -
P/RPS 24.01 26.42 18.31 15.42 16.49 22.39 22.51 4.39%
P/EPS 101.09 91.43 69.41 46.70 42.95 64.36 64.99 34.28%
EY 0.99 1.09 1.44 2.14 2.33 1.55 1.54 -25.53%
DY 0.46 0.00 1.40 0.00 0.54 0.00 0.97 -39.21%
P/NAPS 2.14 2.21 2.02 1.69 1.97 2.06 2.33 -5.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 25/05/11 22/02/11 -
Price 9.34 9.00 9.25 8.03 7.04 7.95 7.97 -
P/RPS 24.11 25.06 19.70 17.69 14.66 22.25 20.39 11.83%
P/EPS 101.52 86.71 74.66 53.57 38.18 63.96 58.86 43.86%
EY 0.99 1.15 1.34 1.87 2.62 1.56 1.70 -30.28%
DY 0.46 0.00 1.30 0.00 0.60 0.00 1.07 -43.06%
P/NAPS 2.15 2.09 2.17 1.93 1.75 2.05 2.11 1.26%

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