[GENP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 103.08%
YoY- 46.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 271,116 988,583 691,878 442,759 211,951 755,567 515,002 -34.82%
PBT 132,083 439,739 300,208 190,361 94,775 301,934 205,718 -25.59%
Tax -37,271 -115,532 -79,291 -49,800 -24,703 -63,964 -46,721 -13.99%
NP 94,812 324,207 220,917 140,561 70,072 237,970 158,997 -29.17%
-
NP to SH 94,329 324,210 221,443 140,634 69,250 235,661 157,308 -28.91%
-
Tax Rate 28.22% 26.27% 26.41% 26.16% 26.06% 21.18% 22.71% -
Total Cost 176,304 664,376 470,961 302,198 141,879 517,597 356,005 -37.43%
-
Net Worth 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 12.50%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 94,776 30,334 30,325 - 68,153 28,388 -
Div Payout % - 29.23% 13.70% 21.56% - 28.92% 18.05% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 12.50%
NOSH 758,881 758,208 758,366 758,134 757,658 757,265 757,016 0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.97% 32.80% 31.93% 31.75% 33.06% 31.50% 30.87% -
ROE 3.20% 11.31% 8.02% 5.18% 2.65% 9.26% 6.37% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.73 130.38 91.23 58.40 27.97 99.78 68.03 -34.92%
EPS 12.43 42.76 29.20 18.55 9.14 31.12 20.78 -29.02%
DPS 0.00 12.50 4.00 4.00 0.00 9.00 3.75 -
NAPS 3.88 3.78 3.64 3.58 3.45 3.36 3.26 12.31%
Adjusted Per Share Value based on latest NOSH - 758,597
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.21 110.17 77.10 49.34 23.62 84.20 57.39 -34.83%
EPS 10.51 36.13 24.68 15.67 7.72 26.26 17.53 -28.92%
DPS 0.00 10.56 3.38 3.38 0.00 7.59 3.16 -
NAPS 3.2813 3.1939 3.0762 3.0246 2.9129 2.8354 2.7502 12.50%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.00 8.80 7.72 6.67 6.95 6.24 6.00 -
P/RPS 22.39 6.75 8.46 11.42 24.84 6.25 8.82 86.19%
P/EPS 64.36 20.58 26.44 35.96 76.04 20.05 28.87 70.73%
EY 1.55 4.86 3.78 2.78 1.32 4.99 3.46 -41.48%
DY 0.00 1.42 0.52 0.60 0.00 1.44 0.63 -
P/NAPS 2.06 2.33 2.12 1.86 2.01 1.86 1.84 7.82%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 -
Price 7.95 7.97 8.81 7.22 6.65 6.18 6.23 -
P/RPS 22.25 6.11 9.66 12.36 23.77 6.19 9.16 80.79%
P/EPS 63.96 18.64 30.17 38.92 72.76 19.86 29.98 65.80%
EY 1.56 5.37 3.31 2.57 1.37 5.04 3.34 -39.82%
DY 0.00 1.57 0.45 0.55 0.00 1.46 0.60 -
P/NAPS 2.05 2.11 2.42 2.02 1.93 1.84 1.91 4.83%

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