[GENP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.94%
YoY- 54.4%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,181,322 1,048,108 988,583 932,443 878,998 833,797 755,567 34.81%
PBT 572,395 477,047 439,739 396,424 367,711 348,925 301,934 53.35%
Tax -152,821 -128,100 -115,532 -96,534 -85,648 -77,775 -63,964 79.00%
NP 419,574 348,947 324,207 299,890 282,063 271,150 237,970 46.09%
-
NP to SH 417,805 349,289 324,210 299,796 280,345 268,049 235,661 46.63%
-
Tax Rate 26.70% 26.85% 26.27% 24.35% 23.29% 22.29% 21.18% -
Total Cost 761,748 699,161 664,376 632,553 596,935 562,647 517,597 29.47%
-
Net Worth 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 13.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 96,757 94,857 94,857 70,126 70,126 68,190 68,190 26.35%
Div Payout % 23.16% 27.16% 29.26% 23.39% 25.01% 25.44% 28.94% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 13.01%
NOSH 758,676 758,881 758,988 758,769 758,597 757,658 757,765 0.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 35.52% 33.29% 32.80% 32.16% 32.09% 32.52% 31.50% -
ROE 13.67% 11.86% 11.30% 10.85% 10.32% 10.25% 9.26% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 155.71 138.11 130.25 122.89 115.87 110.05 99.71 34.71%
EPS 55.07 46.03 42.72 39.51 36.96 35.38 31.10 46.51%
DPS 12.75 12.50 12.50 9.25 9.25 9.00 9.00 26.21%
NAPS 4.03 3.88 3.78 3.64 3.58 3.45 3.36 12.92%
Adjusted Per Share Value based on latest NOSH - 758,769
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 131.64 116.80 110.17 103.91 97.95 92.92 84.20 34.81%
EPS 46.56 38.92 36.13 33.41 31.24 29.87 26.26 46.64%
DPS 10.78 10.57 10.57 7.81 7.81 7.60 7.60 26.32%
NAPS 3.4072 3.2813 3.1971 3.0778 3.0264 2.9129 2.8373 13.01%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.92 8.00 8.80 7.72 6.67 6.95 6.24 -
P/RPS 5.09 5.79 6.76 6.28 5.76 6.32 6.26 -12.91%
P/EPS 14.38 17.38 20.60 19.54 18.05 19.64 20.06 -19.95%
EY 6.95 5.75 4.85 5.12 5.54 5.09 4.98 24.95%
DY 1.61 1.56 1.42 1.20 1.39 1.29 1.44 7.74%
P/NAPS 1.97 2.06 2.33 2.12 1.86 2.01 1.86 3.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 -
Price 7.04 7.95 7.97 8.81 7.22 6.65 6.18 -
P/RPS 4.52 5.76 6.12 7.17 6.23 6.04 6.20 -19.04%
P/EPS 12.78 17.27 18.66 22.30 19.54 18.80 19.87 -25.54%
EY 7.82 5.79 5.36 4.48 5.12 5.32 5.03 34.31%
DY 1.81 1.57 1.57 1.05 1.28 1.35 1.46 15.44%
P/NAPS 1.75 2.05 2.11 2.42 2.02 1.93 1.84 -3.29%

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