[GENP] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.54%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,372,156 1,090,652 1,084,464 847,804 533,444 1,092,212 597,104 14.86%
PBT 233,540 416,032 528,332 379,100 191,136 572,792 257,036 -1.58%
Tax -60,352 -106,880 -149,084 -98,812 -43,568 -111,248 -68,700 -2.13%
NP 173,188 309,152 379,248 280,288 147,568 461,544 188,336 -1.38%
-
NP to SH 176,100 315,176 377,316 277,000 147,448 456,644 185,784 -0.88%
-
Tax Rate 25.84% 25.69% 28.22% 26.06% 22.79% 19.42% 26.73% -
Total Cost 1,198,968 781,500 705,216 567,516 385,876 630,668 408,768 19.62%
-
Net Worth 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 2,147,133 1,803,728 11.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 2,147,133 1,803,728 11.46%
NOSH 759,051 759,094 758,881 757,658 756,919 756,033 751,553 0.16%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.62% 28.35% 34.97% 33.06% 27.66% 42.26% 31.54% -
ROE 5.09% 9.66% 12.81% 10.60% 6.18% 21.27% 10.30% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 180.77 143.68 142.90 111.90 70.48 144.47 79.45 14.67%
EPS 23.20 41.52 49.72 36.56 19.48 60.40 24.72 -1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.56 4.30 3.88 3.45 3.15 2.84 2.40 11.27%
Adjusted Per Share Value based on latest NOSH - 757,658
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 152.99 121.61 120.92 94.53 59.48 121.78 66.58 14.85%
EPS 19.63 35.14 42.07 30.88 16.44 50.91 20.71 -0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8592 3.6394 3.283 2.9145 2.6584 2.394 2.0111 11.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.65 9.49 8.00 6.95 4.28 8.40 5.15 -
P/RPS 4.79 6.61 5.60 6.21 6.07 5.81 6.48 -4.90%
P/EPS 37.28 22.86 16.09 19.01 21.97 13.91 20.83 10.17%
EY 2.68 4.38 6.22 5.26 4.55 7.19 4.80 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.21 2.06 2.01 1.36 2.96 2.15 -2.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 25/05/11 26/05/10 27/05/09 28/05/08 24/05/07 -
Price 9.00 9.00 7.95 6.65 5.55 8.45 6.60 -
P/RPS 4.98 6.26 5.56 5.94 7.88 5.85 8.31 -8.17%
P/EPS 38.79 21.68 15.99 18.19 28.49 13.99 26.70 6.41%
EY 2.58 4.61 6.25 5.50 3.51 7.15 3.75 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.09 2.05 1.93 1.76 2.98 2.75 -5.40%

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