[GENP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.37%
YoY- -36.86%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,233,417 1,336,481 988,583 755,567 1,036,003 906,415 576,578 13.49%
PBT 403,838 601,342 439,739 301,934 482,886 451,158 220,425 10.60%
Tax -81,965 -158,664 -115,532 -63,964 -105,659 -103,102 -47,207 9.62%
NP 321,873 442,678 324,207 237,970 377,227 348,056 173,218 10.86%
-
NP to SH 327,063 442,031 324,210 235,661 373,252 344,064 171,147 11.38%
-
Tax Rate 20.30% 26.38% 26.27% 21.18% 21.88% 22.85% 21.42% -
Total Cost 911,544 893,803 664,376 517,597 658,776 558,359 403,360 14.54%
-
Net Worth 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 11.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 94,855 123,324 94,857 68,190 75,653 105,437 52,343 10.40%
Div Payout % 29.00% 27.90% 29.26% 28.94% 20.27% 30.64% 30.58% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 11.79%
NOSH 758,727 759,007 758,988 757,765 756,919 753,366 748,737 0.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.10% 33.12% 32.80% 31.50% 36.41% 38.40% 30.04% -
ROE 9.56% 13.67% 11.30% 9.26% 15.91% 16.73% 9.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 162.56 176.08 130.25 99.71 136.87 120.32 77.01 13.24%
EPS 43.11 58.24 42.72 31.10 49.31 45.67 22.86 11.14%
DPS 12.50 16.25 12.50 9.00 10.00 14.00 7.00 10.13%
NAPS 4.51 4.26 3.78 3.36 3.10 2.73 2.34 11.54%
Adjusted Per Share Value based on latest NOSH - 757,765
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 137.45 148.94 110.17 84.20 115.45 101.01 64.25 13.49%
EPS 36.45 49.26 36.13 26.26 41.59 38.34 19.07 11.39%
DPS 10.57 13.74 10.57 7.60 8.43 11.75 5.83 10.41%
NAPS 3.8133 3.6032 3.1971 2.8373 2.6148 2.2919 1.9524 11.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.00 8.60 8.80 6.24 3.54 8.65 4.28 -
P/RPS 5.54 4.88 6.76 6.26 2.59 7.19 5.56 -0.05%
P/EPS 20.88 14.77 20.60 20.06 7.18 18.94 18.72 1.83%
EY 4.79 6.77 4.85 4.98 13.93 5.28 5.34 -1.79%
DY 1.39 1.89 1.42 1.44 2.82 1.62 1.64 -2.71%
P/NAPS 2.00 2.02 2.33 1.86 1.14 3.17 1.83 1.49%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 24/02/10 24/02/09 28/02/08 28/02/07 -
Price 8.47 9.25 7.97 6.18 4.10 8.75 5.00 -
P/RPS 5.21 5.25 6.12 6.20 3.00 7.27 6.49 -3.59%
P/EPS 19.65 15.88 18.66 19.87 8.31 19.16 21.87 -1.76%
EY 5.09 6.30 5.36 5.03 12.03 5.22 4.57 1.81%
DY 1.48 1.76 1.57 1.46 2.44 1.60 1.40 0.92%
P/NAPS 1.88 2.17 2.11 1.84 1.32 3.21 2.14 -2.13%

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