[GENP] QoQ TTM 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- -20.71%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 755,567 669,374 760,343 896,311 1,036,003 1,182,106 1,159,683 -24.78%
PBT 301,934 248,994 306,654 387,472 482,886 597,485 594,121 -36.23%
Tax -63,964 -53,588 -65,031 -88,739 -105,659 -134,663 -136,765 -39.66%
NP 237,970 195,406 241,623 298,733 377,227 462,822 457,356 -35.23%
-
NP to SH 235,661 194,170 239,956 295,953 373,252 457,230 451,856 -35.13%
-
Tax Rate 21.18% 21.52% 21.21% 22.90% 21.88% 22.54% 23.02% -
Total Cost 517,597 473,968 518,720 597,578 658,776 719,284 702,327 -18.36%
-
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 68,190 66,253 66,253 75,653 75,653 118,794 118,794 -30.86%
Div Payout % 28.94% 34.12% 27.61% 25.56% 20.27% 25.98% 26.29% -
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 31.50% 29.19% 31.78% 33.33% 36.41% 39.15% 39.44% -
ROE 9.26% 7.86% 9.90% 12.41% 15.91% 19.75% 20.26% -
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 99.71 88.37 100.37 118.42 136.87 156.23 153.37 -24.89%
EPS 31.10 25.63 31.68 39.10 49.31 60.43 59.76 -35.22%
DPS 9.00 8.75 8.75 10.00 10.00 15.75 15.75 -31.06%
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 84.20 74.59 84.73 99.88 115.45 131.73 129.23 -24.78%
EPS 26.26 21.64 26.74 32.98 41.59 50.95 50.35 -35.12%
DPS 7.60 7.38 7.38 8.43 8.43 13.24 13.24 -30.86%
NAPS 2.8373 2.7519 2.7014 2.657 2.6148 2.5802 2.4858 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 6.26 6.79 5.48 3.61 2.59 2.94 5.35 11.00%
P/EPS 20.06 23.41 17.36 10.95 7.18 7.61 13.72 28.73%
EY 4.98 4.27 5.76 9.14 13.93 13.14 7.29 -22.38%
DY 1.44 1.46 1.59 2.34 2.82 3.42 1.92 -17.40%
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 6.20 7.05 5.86 4.69 3.00 2.16 3.55 44.87%
P/EPS 19.87 24.30 18.56 14.19 8.31 5.59 9.12 67.82%
EY 5.03 4.11 5.39 7.04 12.03 17.88 10.96 -40.41%
DY 1.46 1.40 1.49 1.80 2.44 4.66 2.89 -36.48%
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