[GENP] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.73%
YoY- 99.42%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 896,311 1,036,003 1,182,106 1,159,683 1,030,192 906,415 777,331 9.95%
PBT 387,472 482,886 597,485 594,121 530,097 451,158 369,731 3.17%
Tax -88,739 -105,659 -134,663 -136,765 -113,739 -103,102 -81,188 6.10%
NP 298,733 377,227 462,822 457,356 416,358 348,056 288,543 2.33%
-
NP to SH 295,953 373,252 457,230 451,856 411,779 344,064 284,920 2.56%
-
Tax Rate 22.90% 21.88% 22.54% 23.02% 21.46% 22.85% 21.96% -
Total Cost 597,578 658,776 719,284 702,327 613,834 558,359 488,788 14.32%
-
Net Worth 2,384,297 2,346,451 2,315,399 2,230,622 2,147,133 2,056,690 1,942,060 14.64%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 75,653 75,653 118,794 118,794 105,437 105,437 56,272 21.78%
Div Payout % 25.56% 20.27% 25.98% 26.29% 25.61% 30.64% 19.75% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,384,297 2,346,451 2,315,399 2,230,622 2,147,133 2,056,690 1,942,060 14.64%
NOSH 756,919 756,919 756,666 756,143 756,033 753,366 752,736 0.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 33.33% 36.41% 39.15% 39.44% 40.42% 38.40% 37.12% -
ROE 12.41% 15.91% 19.75% 20.26% 19.18% 16.73% 14.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 118.42 136.87 156.23 153.37 136.26 120.32 103.27 9.54%
EPS 39.10 49.31 60.43 59.76 54.47 45.67 37.85 2.18%
DPS 10.00 10.00 15.75 15.75 14.00 14.00 7.50 21.12%
NAPS 3.15 3.10 3.06 2.95 2.84 2.73 2.58 14.21%
Adjusted Per Share Value based on latest NOSH - 756,143
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.94 115.51 131.80 129.30 114.86 101.06 86.67 9.95%
EPS 33.00 41.62 50.98 50.38 45.91 38.36 31.77 2.56%
DPS 8.44 8.44 13.25 13.25 11.76 11.76 6.27 21.89%
NAPS 2.6584 2.6162 2.5816 2.4871 2.394 2.2932 2.1654 14.63%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 4.28 3.54 4.60 8.20 8.40 8.65 6.40 -
P/RPS 3.61 2.59 2.94 5.35 6.16 7.19 6.20 -30.24%
P/EPS 10.95 7.18 7.61 13.72 15.42 18.94 16.91 -25.13%
EY 9.14 13.93 13.14 7.29 6.48 5.28 5.91 33.69%
DY 2.34 2.82 3.42 1.92 1.67 1.62 1.17 58.67%
P/NAPS 1.36 1.14 1.50 2.78 2.96 3.17 2.48 -32.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 24/02/09 25/11/08 26/08/08 28/05/08 28/02/08 22/11/07 -
Price 5.55 4.10 3.38 5.45 8.45 8.75 7.15 -
P/RPS 4.69 3.00 2.16 3.55 6.20 7.27 6.92 -22.82%
P/EPS 14.19 8.31 5.59 9.12 15.51 19.16 18.89 -17.35%
EY 7.04 12.03 17.88 10.96 6.45 5.22 5.29 20.96%
DY 1.80 2.44 4.66 2.89 1.66 1.60 1.05 43.19%
P/NAPS 1.76 1.32 1.10 1.85 2.98 3.21 2.77 -26.07%

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