[GENP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1.19%
YoY- 60.48%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 760,343 896,311 1,036,003 1,182,106 1,159,683 1,030,192 906,415 -11.06%
PBT 306,654 387,472 482,886 597,485 594,121 530,097 451,158 -22.71%
Tax -65,031 -88,739 -105,659 -134,663 -136,765 -113,739 -103,102 -26.47%
NP 241,623 298,733 377,227 462,822 457,356 416,358 348,056 -21.61%
-
NP to SH 239,956 295,953 373,252 457,230 451,856 411,779 344,064 -21.37%
-
Tax Rate 21.21% 22.90% 21.88% 22.54% 23.02% 21.46% 22.85% -
Total Cost 518,720 597,578 658,776 719,284 702,327 613,834 558,359 -4.79%
-
Net Worth 2,424,123 2,384,297 2,346,451 2,315,399 2,230,622 2,147,133 2,056,690 11.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 66,253 75,653 75,653 118,794 118,794 105,437 105,437 -26.65%
Div Payout % 27.61% 25.56% 20.27% 25.98% 26.29% 25.61% 30.64% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,424,123 2,384,297 2,346,451 2,315,399 2,230,622 2,147,133 2,056,690 11.59%
NOSH 757,538 756,919 756,919 756,666 756,143 756,033 753,366 0.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 31.78% 33.33% 36.41% 39.15% 39.44% 40.42% 38.40% -
ROE 9.90% 12.41% 15.91% 19.75% 20.26% 19.18% 16.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 100.37 118.42 136.87 156.23 153.37 136.26 120.32 -11.39%
EPS 31.68 39.10 49.31 60.43 59.76 54.47 45.67 -21.65%
DPS 8.75 10.00 10.00 15.75 15.75 14.00 14.00 -26.92%
NAPS 3.20 3.15 3.10 3.06 2.95 2.84 2.73 11.18%
Adjusted Per Share Value based on latest NOSH - 756,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.73 99.88 115.45 131.73 129.23 114.80 101.01 -11.06%
EPS 26.74 32.98 41.59 50.95 50.35 45.89 38.34 -21.37%
DPS 7.38 8.43 8.43 13.24 13.24 11.75 11.75 -26.67%
NAPS 2.7014 2.657 2.6148 2.5802 2.4858 2.3927 2.2919 11.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.50 4.28 3.54 4.60 8.20 8.40 8.65 -
P/RPS 5.48 3.61 2.59 2.94 5.35 6.16 7.19 -16.57%
P/EPS 17.36 10.95 7.18 7.61 13.72 15.42 18.94 -5.64%
EY 5.76 9.14 13.93 13.14 7.29 6.48 5.28 5.97%
DY 1.59 2.34 2.82 3.42 1.92 1.67 1.62 -1.23%
P/NAPS 1.72 1.36 1.14 1.50 2.78 2.96 3.17 -33.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 24/02/09 25/11/08 26/08/08 28/05/08 28/02/08 -
Price 5.88 5.55 4.10 3.38 5.45 8.45 8.75 -
P/RPS 5.86 4.69 3.00 2.16 3.55 6.20 7.27 -13.39%
P/EPS 18.56 14.19 8.31 5.59 9.12 15.51 19.16 -2.10%
EY 5.39 7.04 12.03 17.88 10.96 6.45 5.22 2.16%
DY 1.49 1.80 2.44 4.66 2.89 1.66 1.60 -4.64%
P/NAPS 1.84 1.76 1.32 1.10 1.85 2.98 3.21 -31.01%

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