[GENP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 48.57%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 566,706 272,663 1,336,481 980,013 635,498 271,116 988,583 -31.01%
PBT 191,880 104,008 601,342 473,740 323,017 132,083 439,739 -42.49%
Tax -47,199 -26,720 -158,664 -124,564 -87,089 -37,271 -115,532 -44.97%
NP 144,681 77,288 442,678 349,176 235,928 94,812 324,207 -41.63%
-
NP to SH 148,629 78,794 442,031 347,990 234,229 94,329 324,210 -40.57%
-
Tax Rate 24.60% 25.69% 26.38% 26.29% 26.96% 28.22% 26.27% -
Total Cost 422,025 195,375 893,803 630,837 399,570 176,304 664,376 -26.12%
-
Net Worth 3,292,750 3,264,106 3,232,707 3,149,059 3,057,800 2,944,461 2,866,028 9.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,244 - 123,313 32,249 32,247 - 94,776 -51.29%
Div Payout % 21.69% - 27.90% 9.27% 13.77% - 29.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,292,750 3,264,106 3,232,707 3,149,059 3,057,800 2,944,461 2,866,028 9.70%
NOSH 758,698 759,094 758,851 758,809 758,759 758,881 758,208 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.53% 28.35% 33.12% 35.63% 37.12% 34.97% 32.80% -
ROE 4.51% 2.41% 13.67% 11.05% 7.66% 3.20% 11.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.69 35.92 176.12 129.15 83.75 35.73 130.38 -31.04%
EPS 19.59 10.38 58.25 45.86 30.87 12.43 42.76 -40.59%
DPS 4.25 0.00 16.25 4.25 4.25 0.00 12.50 -51.31%
NAPS 4.34 4.30 4.26 4.15 4.03 3.88 3.78 9.65%
Adjusted Per Share Value based on latest NOSH - 758,912
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 63.19 30.40 149.01 109.27 70.86 30.23 110.22 -31.01%
EPS 16.57 8.79 49.29 38.80 26.12 10.52 36.15 -40.57%
DPS 3.60 0.00 13.75 3.60 3.60 0.00 10.57 -51.26%
NAPS 3.6713 3.6394 3.6044 3.5111 3.4094 3.283 3.1956 9.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.30 9.49 8.60 7.00 7.92 8.00 8.80 -
P/RPS 12.45 26.42 4.88 5.42 9.46 22.39 6.75 50.45%
P/EPS 47.47 91.43 14.76 15.26 25.66 64.36 20.58 74.66%
EY 2.11 1.09 6.77 6.55 3.90 1.55 4.86 -42.69%
DY 0.46 0.00 1.89 0.61 0.54 0.00 1.42 -52.86%
P/NAPS 2.14 2.21 2.02 1.69 1.97 2.06 2.33 -5.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 25/05/11 22/02/11 -
Price 9.34 9.00 9.25 8.03 7.04 7.95 7.97 -
P/RPS 12.50 25.06 5.25 6.22 8.41 22.25 6.11 61.22%
P/EPS 47.68 86.71 15.88 17.51 22.81 63.96 18.64 87.14%
EY 2.10 1.15 6.30 5.71 4.38 1.56 5.37 -46.55%
DY 0.46 0.00 1.76 0.53 0.60 0.00 1.57 -55.91%
P/NAPS 2.15 2.09 2.17 1.93 1.75 2.05 2.11 1.26%

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