[GENP] YoY 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,316,365 1,249,743 1,276,718 932,443 669,374 1,182,106 777,331 9.16%
PBT 254,617 432,477 613,271 396,424 248,994 597,485 369,731 -6.02%
Tax -56,888 -103,451 -160,805 -96,534 -53,588 -134,663 -81,188 -5.75%
NP 197,729 329,026 452,466 299,890 195,406 462,822 288,543 -6.09%
-
NP to SH 209,763 334,078 450,757 299,796 194,170 457,230 284,920 -4.97%
-
Tax Rate 22.34% 23.92% 26.22% 24.35% 21.52% 22.54% 21.96% -
Total Cost 1,118,636 920,717 824,252 632,553 473,968 719,284 488,788 14.78%
-
Net Worth 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 9.77%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 424,951 123,341 96,757 70,126 66,253 118,794 56,272 40.02%
Div Payout % 202.59% 36.92% 21.47% 23.39% 34.12% 25.98% 19.75% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 9.77%
NOSH 758,830 758,572 758,912 758,769 757,506 756,666 752,736 0.13%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 15.02% 26.33% 35.44% 32.16% 29.19% 39.15% 37.12% -
ROE 6.17% 9.99% 14.31% 10.85% 7.86% 19.75% 14.67% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 173.47 164.75 168.23 122.89 88.37 156.23 103.27 9.02%
EPS 27.64 44.04 59.40 39.51 25.63 60.43 37.85 -5.10%
DPS 56.00 16.25 12.75 9.25 8.75 15.75 7.50 39.76%
NAPS 4.48 4.41 4.15 3.64 3.26 3.06 2.58 9.62%
Adjusted Per Share Value based on latest NOSH - 758,769
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 146.69 139.27 142.28 103.91 74.59 131.73 86.62 9.16%
EPS 23.38 37.23 50.23 33.41 21.64 50.95 31.75 -4.96%
DPS 47.36 13.74 10.78 7.81 7.38 13.24 6.27 40.03%
NAPS 3.7884 3.7279 3.5097 3.0778 2.7519 2.5802 2.1642 9.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 9.40 9.20 7.00 7.72 6.00 4.60 6.40 -
P/RPS 5.42 5.58 4.16 6.28 6.79 2.94 6.20 -2.21%
P/EPS 34.01 20.89 11.79 19.54 23.41 7.61 16.91 12.33%
EY 2.94 4.79 8.49 5.12 4.27 13.14 5.91 -10.97%
DY 5.96 1.77 1.82 1.20 1.46 3.42 1.17 31.14%
P/NAPS 2.10 2.09 1.69 2.12 1.84 1.50 2.48 -2.73%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 -
Price 10.78 8.48 8.03 8.81 6.23 3.38 7.15 -
P/RPS 6.21 5.15 4.77 7.17 7.05 2.16 6.92 -1.78%
P/EPS 39.00 19.26 13.52 22.30 24.30 5.59 18.89 12.82%
EY 2.56 5.19 7.40 4.48 4.11 17.88 5.29 -11.38%
DY 5.19 1.92 1.59 1.05 1.40 4.66 1.05 30.48%
P/NAPS 2.41 1.92 1.93 2.42 1.91 1.10 2.77 -2.29%

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