[GENP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -70.61%
YoY- 87.86%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 988,583 691,878 442,759 211,951 755,567 515,002 319,328 111.97%
PBT 439,739 300,208 190,361 94,775 301,934 205,718 124,584 131.29%
Tax -115,532 -79,291 -49,800 -24,703 -63,964 -46,721 -28,116 155.88%
NP 324,207 220,917 140,561 70,072 237,970 158,997 96,468 123.87%
-
NP to SH 324,210 221,443 140,634 69,250 235,661 157,308 95,950 124.67%
-
Tax Rate 26.27% 26.41% 26.16% 26.06% 21.18% 22.71% 22.57% -
Total Cost 664,376 470,961 302,198 141,879 517,597 356,005 222,860 106.72%
-
Net Worth 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 11.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 94,776 30,334 30,325 - 68,153 28,388 28,376 122.95%
Div Payout % 29.23% 13.70% 21.56% - 28.92% 18.05% 29.57% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 11.85%
NOSH 758,208 758,366 758,134 757,658 757,265 757,016 756,703 0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.80% 31.93% 31.75% 33.06% 31.50% 30.87% 30.21% -
ROE 11.31% 8.02% 5.18% 2.65% 9.26% 6.37% 3.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 130.38 91.23 58.40 27.97 99.78 68.03 42.20 111.69%
EPS 42.76 29.20 18.55 9.14 31.12 20.78 12.68 124.37%
DPS 12.50 4.00 4.00 0.00 9.00 3.75 3.75 122.65%
NAPS 3.78 3.64 3.58 3.45 3.36 3.26 3.20 11.71%
Adjusted Per Share Value based on latest NOSH - 757,658
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 110.22 77.14 49.37 23.63 84.24 57.42 35.60 111.98%
EPS 36.15 24.69 15.68 7.72 26.28 17.54 10.70 124.65%
DPS 10.57 3.38 3.38 0.00 7.60 3.17 3.16 123.17%
NAPS 3.1956 3.0778 3.0262 2.9145 2.837 2.7516 2.6999 11.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.80 7.72 6.67 6.95 6.24 6.00 5.50 -
P/RPS 6.75 8.46 11.42 24.84 6.25 8.82 13.03 -35.42%
P/EPS 20.58 26.44 35.96 76.04 20.05 28.87 43.38 -39.08%
EY 4.86 3.78 2.78 1.32 4.99 3.46 2.31 63.96%
DY 1.42 0.52 0.60 0.00 1.44 0.63 0.68 63.15%
P/NAPS 2.33 2.12 1.86 2.01 1.86 1.84 1.72 22.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 7.97 8.81 7.22 6.65 6.18 6.23 5.88 -
P/RPS 6.11 9.66 12.36 23.77 6.19 9.16 13.93 -42.18%
P/EPS 18.64 30.17 38.92 72.76 19.86 29.98 46.37 -45.44%
EY 5.37 3.31 2.57 1.37 5.04 3.34 2.16 83.21%
DY 1.57 0.45 0.55 0.00 1.46 0.60 0.64 81.59%
P/NAPS 2.11 2.42 2.02 1.93 1.84 1.91 1.84 9.53%

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