[GENP] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 48.57%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,063,927 976,223 893,275 980,013 691,878 515,002 881,631 3.18%
PBT 342,406 155,654 304,875 473,740 300,208 205,718 439,610 -4.07%
Tax -97,725 -44,274 -69,351 -124,564 -79,291 -46,721 -98,792 -0.18%
NP 244,681 111,380 235,524 349,176 220,917 158,997 340,818 -5.37%
-
NP to SH 239,569 122,737 240,037 347,990 221,443 157,308 336,390 -5.49%
-
Tax Rate 28.54% 28.44% 22.75% 26.29% 26.41% 22.71% 22.47% -
Total Cost 819,246 864,843 657,751 630,837 470,961 356,005 540,813 7.16%
-
Net Worth 3,715,608 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 8.21%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 22,888 362,218 32,252 32,249 30,334 28,388 37,805 -8.02%
Div Payout % 9.55% 295.12% 13.44% 9.27% 13.70% 18.05% 11.24% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,715,608 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 8.21%
NOSH 762,958 758,572 758,890 758,809 758,366 757,016 756,102 0.15%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 23.00% 11.41% 26.37% 35.63% 31.93% 30.87% 38.66% -
ROE 6.45% 3.61% 7.17% 11.05% 8.02% 6.37% 14.54% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 139.45 128.69 117.71 129.15 91.23 68.03 116.60 3.02%
EPS 31.40 16.18 31.63 45.86 29.20 20.78 44.49 -5.63%
DPS 3.00 47.75 4.25 4.25 4.00 3.75 5.00 -8.15%
NAPS 4.87 4.48 4.41 4.15 3.64 3.26 3.06 8.04%
Adjusted Per Share Value based on latest NOSH - 758,912
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 118.56 108.79 99.54 109.21 77.10 57.39 98.25 3.17%
EPS 26.70 13.68 26.75 38.78 24.68 17.53 37.49 -5.49%
DPS 2.55 40.36 3.59 3.59 3.38 3.16 4.21 -8.01%
NAPS 4.1406 3.7871 3.7295 3.5093 3.0762 2.7502 2.5783 8.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 9.93 9.40 9.20 7.00 7.72 6.00 4.60 -
P/RPS 7.12 7.30 7.82 5.42 8.46 8.82 3.95 10.31%
P/EPS 31.62 58.10 29.09 15.26 26.44 28.87 10.34 20.46%
EY 3.16 1.72 3.44 6.55 3.78 3.46 9.67 -16.99%
DY 0.30 5.08 0.46 0.61 0.52 0.63 1.09 -19.33%
P/NAPS 2.04 2.10 2.09 1.69 2.12 1.84 1.50 5.25%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 -
Price 10.46 10.78 8.48 8.03 8.81 6.23 3.38 -
P/RPS 7.50 8.38 7.20 6.22 9.66 9.16 2.90 17.15%
P/EPS 33.31 66.63 26.81 17.51 30.17 29.98 7.60 27.91%
EY 3.00 1.50 3.73 5.71 3.31 3.34 13.16 -21.83%
DY 0.29 4.43 0.50 0.53 0.45 0.60 1.48 -23.77%
P/NAPS 2.15 2.41 1.92 1.93 2.42 1.91 1.10 11.81%

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