[GENP] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.54%
YoY- 46.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,267,546 1,133,412 1,270,996 885,518 638,656 1,189,976 683,440 10.83%
PBT 223,358 383,760 646,034 380,722 249,168 601,632 315,706 -5.59%
Tax -55,686 -94,398 -174,178 -99,600 -56,232 -137,488 -70,162 -3.77%
NP 167,672 289,362 471,856 281,122 192,936 464,144 245,544 -6.15%
-
NP to SH 172,778 297,258 468,458 281,268 191,900 458,492 242,908 -5.51%
-
Tax Rate 24.93% 24.60% 26.96% 26.16% 22.57% 22.85% 22.22% -
Total Cost 1,099,874 844,050 799,140 604,396 445,720 725,832 437,896 16.57%
-
Net Worth 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 1,856,382 10.95%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 56,884 64,489 64,494 60,650 56,752 75,608 48,852 2.56%
Div Payout % 32.92% 21.69% 13.77% 21.56% 29.57% 16.49% 20.11% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 1,856,382 10.95%
NOSH 758,463 758,698 758,759 758,134 756,703 756,088 751,571 0.15%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.23% 25.53% 37.12% 31.75% 30.21% 39.00% 35.93% -
ROE 4.98% 9.03% 15.32% 10.36% 7.93% 20.56% 13.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 167.12 149.39 167.51 116.80 84.40 157.39 90.93 10.66%
EPS 22.78 39.18 61.74 37.10 25.36 60.64 32.32 -5.65%
DPS 7.50 8.50 8.50 8.00 7.50 10.00 6.50 2.41%
NAPS 4.57 4.34 4.03 3.58 3.20 2.95 2.47 10.78%
Adjusted Per Share Value based on latest NOSH - 758,597
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 141.33 126.37 141.71 98.73 71.21 132.68 76.20 10.83%
EPS 19.26 33.14 52.23 31.36 21.40 51.12 27.08 -5.51%
DPS 6.34 7.19 7.19 6.76 6.33 8.43 5.45 2.55%
NAPS 3.8647 3.6713 3.4094 3.0262 2.6999 2.4869 2.0698 10.95%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 9.23 9.30 7.92 6.67 5.50 8.20 6.25 -
P/RPS 5.52 6.23 4.73 5.71 6.52 5.21 6.87 -3.57%
P/EPS 40.52 23.74 12.83 17.98 21.69 13.52 19.34 13.10%
EY 2.47 4.21 7.80 5.56 4.61 7.40 5.17 -11.57%
DY 0.81 0.91 1.07 1.20 1.36 1.22 1.04 -4.07%
P/NAPS 2.02 2.14 1.97 1.86 1.72 2.78 2.53 -3.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 23/08/07 -
Price 9.00 9.34 7.04 7.22 5.88 5.45 5.60 -
P/RPS 5.39 6.25 4.20 6.18 6.97 3.46 6.16 -2.19%
P/EPS 39.51 23.84 11.40 19.46 23.19 8.99 17.33 14.70%
EY 2.53 4.19 8.77 5.14 4.31 11.13 5.77 -12.82%
DY 0.83 0.91 1.21 1.11 1.28 1.83 1.16 -5.42%
P/NAPS 1.97 2.15 1.75 2.02 1.84 1.85 2.27 -2.33%

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