[GENP] QoQ 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-0.0%
YoY- -67.71%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 240,565 195,674 185,967 133,361 154,372 286,643 321,935 -17.61%
PBT 96,216 81,134 76,800 47,784 43,276 138,794 157,618 -27.97%
Tax -17,243 -18,605 -17,224 -10,892 -6,867 -30,048 -40,932 -43.71%
NP 78,973 62,529 59,576 36,892 36,409 108,746 116,686 -22.85%
-
NP to SH 78,353 61,358 59,088 36,862 36,862 107,144 115,085 -22.55%
-
Tax Rate 17.92% 22.93% 22.43% 22.79% 15.87% 21.65% 25.97% -
Total Cost 161,592 133,145 126,391 96,469 117,963 177,897 205,249 -14.70%
-
Net Worth 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 2,315,399 2,230,622 9.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 39,782 - 28,407 - 37,845 - 37,807 3.44%
Div Payout % 50.77% - 48.08% - 102.67% - 32.85% -
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 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 2,315,399 2,230,622 9.19%
NOSH 757,765 757,506 757,538 756,919 756,919 756,666 756,143 0.14%
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 32.83% 31.96% 32.04% 27.66% 23.59% 37.94% 36.25% -
ROE 3.08% 2.48% 2.44% 1.55% 1.57% 4.63% 5.16% -
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 31.75 25.83 24.55 17.62 20.39 37.88 42.58 -17.72%
EPS 10.34 8.10 7.80 4.87 4.87 14.16 15.22 -22.66%
DPS 5.25 0.00 3.75 0.00 5.00 0.00 5.00 3.29%
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 26.82 21.82 20.73 14.87 17.21 31.96 35.90 -17.62%
EPS 8.74 6.84 6.59 4.11 4.11 11.95 12.83 -22.52%
DPS 4.44 0.00 3.17 0.00 4.22 0.00 4.22 3.43%
NAPS 2.8388 2.7534 2.7028 2.6584 2.6162 2.5816 2.4871 9.19%
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 19.66 23.23 22.40 24.29 17.36 12.14 19.26 1.37%
P/EPS 60.35 74.07 70.51 87.89 72.69 32.49 53.88 7.83%
EY 1.66 1.35 1.42 1.14 1.38 3.08 1.86 -7.28%
DY 0.84 0.00 0.68 0.00 1.41 0.00 0.61 23.70%
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 19.47 24.12 23.95 31.50 20.10 8.92 12.80 32.16%
P/EPS 59.77 76.91 75.38 113.96 84.19 23.87 35.81 40.57%
EY 1.67 1.30 1.33 0.88 1.19 4.19 2.79 -28.90%
DY 0.85 0.00 0.64 0.00 1.22 0.00 0.92 -5.12%
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