[GENP] QoQ TTM 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- 13.74%
YoY- -9.43%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 988,583 932,443 878,998 833,797 755,567 669,374 760,343 19.06%
PBT 439,739 396,424 367,711 348,925 301,934 248,994 306,654 27.08%
Tax -115,532 -96,534 -85,648 -77,775 -63,964 -53,588 -65,031 46.53%
NP 324,207 299,890 282,063 271,150 237,970 195,406 241,623 21.58%
-
NP to SH 324,210 299,796 280,345 268,049 235,661 194,170 239,956 22.14%
-
Tax Rate 26.27% 24.35% 23.29% 22.29% 21.18% 21.52% 21.21% -
Total Cost 664,376 632,553 596,935 562,647 517,597 473,968 518,720 17.88%
-
Net Worth 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 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 94,857 70,126 70,126 68,190 68,190 66,253 66,253 26.94%
Div Payout % 29.26% 23.39% 25.01% 25.44% 28.94% 34.12% 27.61% -
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 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 11.85%
NOSH 758,988 758,769 758,597 757,658 757,765 757,506 757,538 0.12%
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% 32.16% 32.09% 32.52% 31.50% 29.19% 31.78% -
ROE 11.30% 10.85% 10.32% 10.25% 9.26% 7.86% 9.90% -
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 130.25 122.89 115.87 110.05 99.71 88.37 100.37 18.91%
EPS 42.72 39.51 36.96 35.38 31.10 25.63 31.68 21.99%
DPS 12.50 9.25 9.25 9.00 9.00 8.75 8.75 26.76%
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 110.17 103.91 97.95 92.92 84.20 74.59 84.73 19.07%
EPS 36.13 33.41 31.24 29.87 26.26 21.64 26.74 22.15%
DPS 10.57 7.81 7.81 7.60 7.60 7.38 7.38 26.97%
NAPS 3.1971 3.0778 3.0264 2.9129 2.8373 2.7519 2.7014 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 6.76 6.28 5.76 6.32 6.26 6.79 5.48 14.97%
P/EPS 20.60 19.54 18.05 19.64 20.06 23.41 17.36 12.04%
EY 4.85 5.12 5.54 5.09 4.98 4.27 5.76 -10.80%
DY 1.42 1.20 1.39 1.29 1.44 1.46 1.59 -7.24%
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 6.12 7.17 6.23 6.04 6.20 7.05 5.86 2.92%
P/EPS 18.66 22.30 19.54 18.80 19.87 24.30 18.56 0.35%
EY 5.36 4.48 5.12 5.32 5.03 4.11 5.39 -0.37%
DY 1.57 1.05 1.28 1.35 1.46 1.40 1.49 3.53%
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