[GENP] QoQ Cumulative Quarter 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- 49.81%
YoY- -36.86%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 691,878 442,759 211,951 755,567 515,002 319,328 133,361 199.38%
PBT 300,208 190,361 94,775 301,934 205,718 124,584 47,784 240.10%
Tax -79,291 -49,800 -24,703 -63,964 -46,721 -28,116 -10,892 275.16%
NP 220,917 140,561 70,072 237,970 158,997 96,468 36,892 229.40%
-
NP to SH 221,443 140,634 69,250 235,661 157,308 95,950 36,862 230.10%
-
Tax Rate 26.41% 26.16% 26.06% 21.18% 22.71% 22.57% 22.79% -
Total Cost 470,961 302,198 141,879 517,597 356,005 222,860 96,469 187.50%
-
Net Worth 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 10.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 30,334 30,325 - 68,153 28,388 28,376 - -
Div Payout % 13.70% 21.56% - 28.92% 18.05% 29.57% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 10.24%
NOSH 758,366 758,134 757,658 757,265 757,016 756,703 756,919 0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.93% 31.75% 33.06% 31.50% 30.87% 30.21% 27.66% -
ROE 8.02% 5.18% 2.65% 9.26% 6.37% 3.96% 1.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.23 58.40 27.97 99.78 68.03 42.20 17.62 198.98%
EPS 29.20 18.55 9.14 31.12 20.78 12.68 4.87 229.68%
DPS 4.00 4.00 0.00 9.00 3.75 3.75 0.00 -
NAPS 3.64 3.58 3.45 3.36 3.26 3.20 3.15 10.10%
Adjusted Per Share Value based on latest NOSH - 757,765
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.10 49.34 23.62 84.20 57.39 35.59 14.86 199.40%
EPS 24.68 15.67 7.72 26.26 17.53 10.69 4.11 230.01%
DPS 3.38 3.38 0.00 7.59 3.16 3.16 0.00 -
NAPS 3.0762 3.0246 2.9129 2.8354 2.7502 2.6984 2.657 10.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.72 6.67 6.95 6.24 6.00 5.50 4.28 -
P/RPS 8.46 11.42 24.84 6.25 8.82 13.03 24.29 -50.46%
P/EPS 26.44 35.96 76.04 20.05 28.87 43.38 87.89 -55.07%
EY 3.78 2.78 1.32 4.99 3.46 2.31 1.14 122.19%
DY 0.52 0.60 0.00 1.44 0.63 0.68 0.00 -
P/NAPS 2.12 1.86 2.01 1.86 1.84 1.72 1.36 34.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 -
Price 8.81 7.22 6.65 6.18 6.23 5.88 5.55 -
P/RPS 9.66 12.36 23.77 6.19 9.16 13.93 31.50 -54.49%
P/EPS 30.17 38.92 72.76 19.86 29.98 46.37 113.96 -58.73%
EY 3.31 2.57 1.37 5.04 3.34 2.16 0.88 141.66%
DY 0.45 0.55 0.00 1.46 0.60 0.64 0.00 -
P/NAPS 2.42 2.02 1.93 1.84 1.91 1.84 1.76 23.62%

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