[GENP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -20.71%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,338,028 1,048,108 833,797 896,311 1,030,192 595,376 546,753 16.06%
PBT 573,267 477,047 348,925 387,472 530,097 236,872 221,243 17.17%
Tax -148,113 -128,100 -77,775 -88,739 -113,739 -53,539 -47,653 20.78%
NP 425,154 348,947 271,150 298,733 416,358 183,333 173,590 16.08%
-
NP to SH 426,496 349,289 268,049 295,953 411,779 181,052 171,548 16.37%
-
Tax Rate 25.84% 26.85% 22.29% 22.90% 21.46% 22.60% 21.54% -
Total Cost 912,874 699,161 562,647 597,578 613,834 412,043 373,163 16.06%
-
Net Worth 3,264,106 2,944,461 2,613,922 2,384,297 2,147,133 1,803,728 1,662,988 11.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 123,324 94,857 68,190 75,653 105,437 52,343 46,507 17.63%
Div Payout % 28.92% 27.16% 25.44% 25.56% 25.61% 28.91% 27.11% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 3,264,106 2,944,461 2,613,922 2,384,297 2,147,133 1,803,728 1,662,988 11.88%
NOSH 759,094 758,881 757,658 756,919 756,033 751,553 745,734 0.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 31.77% 33.29% 32.52% 33.33% 40.42% 30.79% 31.75% -
ROE 13.07% 11.86% 10.25% 12.41% 19.18% 10.04% 10.32% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 176.27 138.11 110.05 118.42 136.26 79.22 73.32 15.72%
EPS 56.18 46.03 35.38 39.10 54.47 24.09 23.00 16.03%
DPS 16.25 12.50 9.00 10.00 14.00 7.00 6.25 17.24%
NAPS 4.30 3.88 3.45 3.15 2.84 2.40 2.23 11.55%
Adjusted Per Share Value based on latest NOSH - 756,919
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 149.19 116.86 92.97 99.94 114.86 66.38 60.96 16.07%
EPS 47.55 38.94 29.89 33.00 45.91 20.19 19.13 16.37%
DPS 13.75 10.58 7.60 8.44 11.76 5.84 5.19 17.61%
NAPS 3.6394 3.283 2.9145 2.6584 2.394 2.0111 1.8542 11.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.49 8.00 6.95 4.28 8.40 5.15 2.84 -
P/RPS 5.38 5.79 6.32 3.61 6.16 6.50 3.87 5.63%
P/EPS 16.89 17.38 19.64 10.95 15.42 21.38 12.35 5.35%
EY 5.92 5.75 5.09 9.14 6.48 4.68 8.10 -5.08%
DY 1.71 1.56 1.29 2.34 1.67 1.36 2.20 -4.10%
P/NAPS 2.21 2.06 2.01 1.36 2.96 2.15 1.27 9.66%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 26/05/10 27/05/09 28/05/08 24/05/07 31/05/06 -
Price 9.00 7.95 6.65 5.55 8.45 6.60 3.08 -
P/RPS 5.11 5.76 6.04 4.69 6.20 8.33 4.20 3.31%
P/EPS 16.02 17.27 18.80 14.19 15.51 27.40 13.39 3.03%
EY 6.24 5.79 5.32 7.04 6.45 3.65 7.47 -2.95%
DY 1.81 1.57 1.35 1.80 1.66 1.06 2.03 -1.89%
P/NAPS 2.09 2.05 1.93 1.76 2.98 2.75 1.38 7.15%

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