[GENP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 103.08%
YoY- 46.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 633,773 566,706 635,498 442,759 319,328 594,988 341,720 10.83%
PBT 111,679 191,880 323,017 190,361 124,584 300,816 157,853 -5.59%
Tax -27,843 -47,199 -87,089 -49,800 -28,116 -68,744 -35,081 -3.77%
NP 83,836 144,681 235,928 140,561 96,468 232,072 122,772 -6.15%
-
NP to SH 86,389 148,629 234,229 140,634 95,950 229,246 121,454 -5.51%
-
Tax Rate 24.93% 24.60% 26.96% 26.16% 22.57% 22.85% 22.22% -
Total Cost 549,937 422,025 399,570 302,198 222,860 362,916 218,948 16.57%
-
Net Worth 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 1,856,382 10.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 28,442 32,244 32,247 30,325 28,376 37,804 24,426 2.56%
Div Payout % 32.92% 21.69% 13.77% 21.56% 29.57% 16.49% 20.11% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 1,856,382 10.95%
NOSH 758,463 758,698 758,759 758,134 756,703 756,088 751,571 0.15%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.23% 25.53% 37.12% 31.75% 30.21% 39.00% 35.93% -
ROE 2.49% 4.51% 7.66% 5.18% 3.96% 10.28% 6.54% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.56 74.69 83.75 58.40 42.20 78.69 45.47 10.66%
EPS 11.39 19.59 30.87 18.55 12.68 30.32 16.16 -5.65%
DPS 3.75 4.25 4.25 4.00 3.75 5.00 3.25 2.41%
NAPS 4.57 4.34 4.03 3.58 3.20 2.95 2.47 10.78%
Adjusted Per Share Value based on latest NOSH - 758,597
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 70.66 63.19 70.86 49.37 35.60 66.34 38.10 10.83%
EPS 9.63 16.57 26.12 15.68 10.70 25.56 13.54 -5.51%
DPS 3.17 3.60 3.60 3.38 3.16 4.22 2.72 2.58%
NAPS 3.8647 3.6713 3.4094 3.0262 2.6999 2.4869 2.0698 10.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.23 9.30 7.92 6.67 5.50 8.20 6.25 -
P/RPS 11.05 12.45 9.46 11.42 13.03 10.42 13.75 -3.57%
P/EPS 81.04 47.47 25.66 35.96 43.38 27.04 38.68 13.10%
EY 1.23 2.11 3.90 2.78 2.31 3.70 2.59 -11.66%
DY 0.41 0.46 0.54 0.60 0.68 0.61 0.52 -3.88%
P/NAPS 2.02 2.14 1.97 1.86 1.72 2.78 2.53 -3.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 23/08/07 -
Price 9.00 9.34 7.04 7.22 5.88 5.45 5.60 -
P/RPS 10.77 12.50 8.41 12.36 13.93 6.93 12.32 -2.21%
P/EPS 79.02 47.68 22.81 38.92 46.37 17.97 34.65 14.71%
EY 1.27 2.10 4.38 2.57 2.16 5.56 2.89 -12.79%
DY 0.42 0.46 0.60 0.55 0.64 0.92 0.58 -5.23%
P/NAPS 1.97 2.15 1.75 2.02 1.84 1.85 2.27 -2.33%

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