[GENP] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 46.74%
YoY- 50.7%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 980,013 691,878 515,002 881,631 605,940 405,187 368,863 17.67%
PBT 473,740 300,208 205,718 439,610 293,283 143,977 156,674 20.24%
Tax -124,564 -79,291 -46,721 -98,792 -67,231 -33,250 -30,090 26.70%
NP 349,176 220,917 158,997 340,818 226,052 110,727 126,584 18.41%
-
NP to SH 347,990 221,443 157,308 336,390 223,224 109,451 125,318 18.54%
-
Tax Rate 26.29% 26.41% 22.71% 22.47% 22.92% 23.09% 19.21% -
Total Cost 630,837 470,961 356,005 540,813 379,888 294,460 242,279 17.28%
-
Net Worth 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 1,702,239 1,582,260 12.14%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 32,249 30,334 28,388 37,805 24,443 20,531 18,571 9.62%
Div Payout % 9.27% 13.70% 18.05% 11.24% 10.95% 18.76% 14.82% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 1,702,239 1,582,260 12.14%
NOSH 758,809 758,366 757,016 756,102 752,102 746,596 742,845 0.35%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 35.63% 31.93% 30.87% 38.66% 37.31% 27.33% 34.32% -
ROE 11.05% 8.02% 6.37% 14.54% 11.50% 6.43% 7.92% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 129.15 91.23 68.03 116.60 80.57 54.27 49.66 17.25%
EPS 45.86 29.20 20.78 44.49 29.68 14.66 16.87 18.12%
DPS 4.25 4.00 3.75 5.00 3.25 2.75 2.50 9.24%
NAPS 4.15 3.64 3.26 3.06 2.58 2.28 2.13 11.75%
Adjusted Per Share Value based on latest NOSH - 756,666
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 109.21 77.10 57.39 98.25 67.52 45.15 41.11 17.67%
EPS 38.78 24.68 17.53 37.49 24.88 12.20 13.97 18.54%
DPS 3.59 3.38 3.16 4.21 2.72 2.29 2.07 9.60%
NAPS 3.5093 3.0762 2.7502 2.5783 2.1624 1.8969 1.7632 12.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 7.00 7.72 6.00 4.60 6.40 3.50 2.32 -
P/RPS 5.42 8.46 8.82 3.95 7.94 6.45 4.67 2.51%
P/EPS 15.26 26.44 28.87 10.34 21.56 23.87 13.75 1.75%
EY 6.55 3.78 3.46 9.67 4.64 4.19 7.27 -1.72%
DY 0.61 0.52 0.63 1.09 0.51 0.79 1.08 -9.07%
P/NAPS 1.69 2.12 1.84 1.50 2.48 1.54 1.09 7.57%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 25/11/05 -
Price 8.03 8.81 6.23 3.38 7.15 3.94 2.16 -
P/RPS 6.22 9.66 9.16 2.90 8.87 7.26 4.35 6.13%
P/EPS 17.51 30.17 29.98 7.60 24.09 26.88 12.80 5.35%
EY 5.71 3.31 3.34 13.16 4.15 3.72 7.81 -5.08%
DY 0.53 0.45 0.60 1.48 0.45 0.70 1.16 -12.23%
P/NAPS 1.93 2.42 1.91 1.10 2.77 1.73 1.01 11.39%

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