[GENP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.17%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 638,656 533,444 1,036,003 1,175,508 1,189,976 1,092,212 906,415 -20.83%
PBT 249,168 191,136 482,886 586,146 601,632 572,792 451,158 -32.70%
Tax -56,232 -43,568 -105,659 -131,722 -137,488 -111,248 -103,102 -33.27%
NP 192,936 147,568 377,227 454,424 464,144 461,544 348,056 -32.54%
-
NP to SH 191,900 147,448 373,252 448,520 458,492 456,644 344,064 -32.26%
-
Tax Rate 22.57% 22.79% 21.88% 22.47% 22.85% 19.42% 22.85% -
Total Cost 445,720 385,876 658,776 721,084 725,832 630,668 558,359 -13.95%
-
Net Worth 2,421,451 2,384,297 2,344,642 2,313,673 2,230,460 2,147,133 2,054,450 11.59%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 56,752 - 75,633 50,406 75,608 - 105,356 -33.82%
Div Payout % 29.57% - 20.26% 11.24% 16.49% - 30.62% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 2,421,451 2,384,297 2,344,642 2,313,673 2,230,460 2,147,133 2,054,450 11.59%
NOSH 756,703 756,919 756,336 756,102 756,088 756,033 752,545 0.36%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.21% 27.66% 36.41% 38.66% 39.00% 42.26% 38.40% -
ROE 7.93% 6.18% 15.92% 19.39% 20.56% 21.27% 16.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 84.40 70.48 136.98 155.47 157.39 144.47 120.45 -21.12%
EPS 25.36 19.48 49.35 59.32 60.64 60.40 45.72 -32.51%
DPS 7.50 0.00 10.00 6.67 10.00 0.00 14.00 -34.06%
NAPS 3.20 3.15 3.10 3.06 2.95 2.84 2.73 11.18%
Adjusted Per Share Value based on latest NOSH - 756,666
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.17 59.45 115.45 131.00 132.61 121.71 101.01 -20.83%
EPS 21.38 16.43 41.59 49.98 51.09 50.89 38.34 -32.27%
DPS 6.32 0.00 8.43 5.62 8.43 0.00 11.74 -33.84%
NAPS 2.6984 2.657 2.6128 2.5783 2.4856 2.3927 2.2894 11.59%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 5.50 4.28 3.54 4.60 8.20 8.40 8.65 -
P/RPS 6.52 6.07 2.58 2.96 5.21 5.81 7.18 -6.23%
P/EPS 21.69 21.97 7.17 7.75 13.52 13.91 18.92 9.54%
EY 4.61 4.55 13.94 12.90 7.40 7.19 5.29 -8.77%
DY 1.36 0.00 2.82 1.45 1.22 0.00 1.62 -11.01%
P/NAPS 1.72 1.36 1.14 1.50 2.78 2.96 3.17 -33.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 24/02/09 25/11/08 26/08/08 28/05/08 28/02/08 -
Price 5.88 5.55 4.10 3.38 5.45 8.45 8.75 -
P/RPS 6.97 7.88 2.99 2.17 3.46 5.85 7.26 -2.68%
P/EPS 23.19 28.49 8.31 5.70 8.99 13.99 19.14 13.66%
EY 4.31 3.51 12.04 17.55 11.13 7.15 5.23 -12.11%
DY 1.28 0.00 2.44 1.97 1.83 0.00 1.60 -13.83%
P/NAPS 1.84 1.76 1.32 1.10 1.85 2.98 3.21 -31.01%

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