[GENP] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -18.92%
YoY- -46.9%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 833,797 755,567 669,374 760,343 896,311 1,036,003 1,182,106 -20.77%
PBT 348,925 301,934 248,994 306,654 387,472 482,886 597,485 -30.15%
Tax -77,775 -63,964 -53,588 -65,031 -88,739 -105,659 -134,663 -30.67%
NP 271,150 237,970 195,406 241,623 298,733 377,227 462,822 -30.00%
-
NP to SH 268,049 235,661 194,170 239,956 295,953 373,252 457,230 -29.97%
-
Tax Rate 22.29% 21.18% 21.52% 21.21% 22.90% 21.88% 22.54% -
Total Cost 562,647 517,597 473,968 518,720 597,578 658,776 719,284 -15.11%
-
Net Worth 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 2,315,399 8.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 68,190 68,190 66,253 66,253 75,653 75,653 118,794 -30.95%
Div Payout % 25.44% 28.94% 34.12% 27.61% 25.56% 20.27% 25.98% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 2,315,399 8.42%
NOSH 757,658 757,765 757,506 757,538 756,919 756,919 756,666 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 32.52% 31.50% 29.19% 31.78% 33.33% 36.41% 39.15% -
ROE 10.25% 9.26% 7.86% 9.90% 12.41% 15.91% 19.75% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.05 99.71 88.37 100.37 118.42 136.87 156.23 -20.84%
EPS 35.38 31.10 25.63 31.68 39.10 49.31 60.43 -30.03%
DPS 9.00 9.00 8.75 8.75 10.00 10.00 15.75 -31.16%
NAPS 3.45 3.36 3.26 3.20 3.15 3.10 3.06 8.33%
Adjusted Per Share Value based on latest NOSH - 757,538
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 92.92 84.20 74.59 84.73 99.88 115.45 131.73 -20.77%
EPS 29.87 26.26 21.64 26.74 32.98 41.59 50.95 -29.97%
DPS 7.60 7.60 7.38 7.38 8.43 8.43 13.24 -30.95%
NAPS 2.9129 2.8373 2.7519 2.7014 2.657 2.6148 2.5802 8.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.95 6.24 6.00 5.50 4.28 3.54 4.60 -
P/RPS 6.32 6.26 6.79 5.48 3.61 2.59 2.94 66.64%
P/EPS 19.64 20.06 23.41 17.36 10.95 7.18 7.61 88.25%
EY 5.09 4.98 4.27 5.76 9.14 13.93 13.14 -46.89%
DY 1.29 1.44 1.46 1.59 2.34 2.82 3.42 -47.82%
P/NAPS 2.01 1.86 1.84 1.72 1.36 1.14 1.50 21.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 25/11/08 -
Price 6.65 6.18 6.23 5.88 5.55 4.10 3.38 -
P/RPS 6.04 6.20 7.05 5.86 4.69 3.00 2.16 98.60%
P/EPS 18.80 19.87 24.30 18.56 14.19 8.31 5.59 124.63%
EY 5.32 5.03 4.11 5.39 7.04 12.03 17.88 -55.46%
DY 1.35 1.46 1.40 1.49 1.80 2.44 4.66 -56.25%
P/NAPS 1.93 1.84 1.91 1.84 1.76 1.32 1.10 45.52%

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