[GENP] YoY 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,267,689 1,181,322 878,998 760,343 1,159,683 657,458 553,637 14.79%
PBT 470,205 572,395 367,711 306,654 594,121 291,168 194,697 15.81%
Tax -118,774 -152,821 -85,648 -65,031 -136,765 -61,936 -47,787 16.37%
NP 351,431 419,574 282,063 241,623 457,356 229,232 146,910 15.63%
-
NP to SH 356,431 417,805 280,345 239,956 451,856 226,583 144,799 16.18%
-
Tax Rate 25.26% 26.70% 23.29% 21.21% 23.02% 21.27% 24.54% -
Total Cost 916,258 761,748 596,935 518,720 702,327 428,226 406,727 14.48%
-
Net Worth 3,294,390 3,057,467 2,715,778 2,424,123 2,230,622 1,858,272 1,679,069 11.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 123,341 96,757 70,126 66,253 118,794 56,272 48,461 16.83%
Div Payout % 34.60% 23.16% 25.01% 27.61% 26.29% 24.84% 33.47% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,294,390 3,057,467 2,715,778 2,424,123 2,230,622 1,858,272 1,679,069 11.87%
NOSH 759,076 758,676 758,597 757,538 756,143 752,336 746,253 0.28%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 27.72% 35.52% 32.09% 31.78% 39.44% 34.87% 26.54% -
ROE 10.82% 13.67% 10.32% 9.90% 20.26% 12.19% 8.62% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 167.00 155.71 115.87 100.37 153.37 87.39 74.19 14.46%
EPS 46.96 55.07 36.96 31.68 59.76 30.12 19.40 15.85%
DPS 16.25 12.75 9.25 8.75 15.75 7.50 6.50 16.48%
NAPS 4.34 4.03 3.58 3.20 2.95 2.47 2.25 11.55%
Adjusted Per Share Value based on latest NOSH - 757,538
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 141.27 131.64 97.95 84.73 129.23 73.27 61.70 14.79%
EPS 39.72 46.56 31.24 26.74 50.35 25.25 16.14 16.17%
DPS 13.74 10.78 7.81 7.38 13.24 6.27 5.40 16.82%
NAPS 3.6712 3.4072 3.0264 2.7014 2.4858 2.0708 1.8711 11.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 9.30 7.92 6.67 5.50 8.20 6.25 3.08 -
P/RPS 5.57 5.09 5.76 5.48 5.35 7.15 4.15 5.02%
P/EPS 19.81 14.38 18.05 17.36 13.72 20.75 15.87 3.76%
EY 5.05 6.95 5.54 5.76 7.29 4.82 6.30 -3.61%
DY 1.75 1.61 1.39 1.59 1.92 1.20 2.11 -3.06%
P/NAPS 2.14 1.97 1.86 1.72 2.78 2.53 1.37 7.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 23/08/07 30/08/06 -
Price 9.34 7.04 7.22 5.88 5.45 5.60 3.68 -
P/RPS 5.59 4.52 6.23 5.86 3.55 6.41 4.96 2.01%
P/EPS 19.89 12.78 19.54 18.56 9.12 18.59 18.97 0.79%
EY 5.03 7.82 5.12 5.39 10.96 5.38 5.27 -0.77%
DY 1.74 1.81 1.28 1.49 2.89 1.34 1.77 -0.28%
P/NAPS 2.15 1.75 2.02 1.84 1.85 2.27 1.64 4.61%

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