[GENP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -19.08%
YoY- -57.53%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,249,743 1,276,718 932,443 669,374 1,182,106 777,331 559,044 14.33%
PBT 432,477 613,271 396,424 248,994 597,485 369,731 203,759 13.35%
Tax -103,451 -160,805 -96,534 -53,588 -134,663 -81,188 -47,770 13.73%
NP 329,026 452,466 299,890 195,406 462,822 288,543 155,989 13.23%
-
NP to SH 334,078 450,757 299,796 194,170 457,230 284,920 153,930 13.77%
-
Tax Rate 23.92% 26.22% 24.35% 21.52% 22.54% 21.96% 23.44% -
Total Cost 920,717 824,252 632,553 473,968 719,284 488,788 403,055 14.74%
-
Net Worth 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 11.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 123,341 96,757 70,126 66,253 118,794 56,272 48,461 16.83%
Div Payout % 36.92% 21.47% 23.39% 34.12% 25.98% 19.75% 31.48% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 11.88%
NOSH 758,572 758,912 758,769 757,506 756,666 752,736 747,555 0.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.33% 35.44% 32.16% 29.19% 39.15% 37.12% 27.90% -
ROE 9.99% 14.31% 10.85% 7.86% 19.75% 14.67% 9.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 164.75 168.23 122.89 88.37 156.23 103.27 74.78 14.05%
EPS 44.04 59.40 39.51 25.63 60.43 37.85 20.59 13.49%
DPS 16.25 12.75 9.25 8.75 15.75 7.50 6.50 16.48%
NAPS 4.41 4.15 3.64 3.26 3.06 2.58 2.28 11.61%
Adjusted Per Share Value based on latest NOSH - 757,506
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 139.27 142.28 103.91 74.59 131.73 86.62 62.30 14.33%
EPS 37.23 50.23 33.41 21.64 50.95 31.75 17.15 13.77%
DPS 13.74 10.78 7.81 7.38 13.24 6.27 5.40 16.82%
NAPS 3.7279 3.5097 3.0778 2.7519 2.5802 2.1642 1.8994 11.88%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 9.20 7.00 7.72 6.00 4.60 6.40 3.50 -
P/RPS 5.58 4.16 6.28 6.79 2.94 6.20 4.68 2.97%
P/EPS 20.89 11.79 19.54 23.41 7.61 16.91 17.00 3.49%
EY 4.79 8.49 5.12 4.27 13.14 5.91 5.88 -3.35%
DY 1.77 1.82 1.20 1.46 3.42 1.17 1.86 -0.82%
P/NAPS 2.09 1.69 2.12 1.84 1.50 2.48 1.54 5.21%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 -
Price 8.48 8.03 8.81 6.23 3.38 7.15 3.94 -
P/RPS 5.15 4.77 7.17 7.05 2.16 6.92 5.27 -0.38%
P/EPS 19.26 13.52 22.30 24.30 5.59 18.89 19.13 0.11%
EY 5.19 7.40 4.48 4.11 17.88 5.29 5.23 -0.12%
DY 1.92 1.59 1.05 1.40 4.66 1.05 1.65 2.55%
P/NAPS 1.92 1.93 2.42 1.91 1.10 2.77 1.73 1.75%

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