[GENP] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.37%
YoY- 8.48%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,336,481 988,583 755,567 1,036,003 906,415 576,578 522,720 16.92%
PBT 601,342 439,739 301,934 482,886 451,158 220,425 216,456 18.55%
Tax -158,664 -115,532 -63,964 -105,659 -103,102 -47,207 -45,045 23.33%
NP 442,678 324,207 237,970 377,227 348,056 173,218 171,411 17.12%
-
NP to SH 442,031 324,210 235,661 373,252 344,064 171,147 169,797 17.27%
-
Tax Rate 26.38% 26.27% 21.18% 21.88% 22.85% 21.42% 20.81% -
Total Cost 893,803 664,376 517,597 658,776 558,359 403,360 351,309 16.83%
-
Net Worth 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 1,490,096 13.77%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 123,324 94,857 68,190 75,653 105,437 52,343 46,507 17.64%
Div Payout % 27.90% 29.26% 28.94% 20.27% 30.64% 30.58% 27.39% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 1,490,096 13.77%
NOSH 759,007 758,988 757,765 756,919 753,366 748,737 745,048 0.30%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 33.12% 32.80% 31.50% 36.41% 38.40% 30.04% 32.79% -
ROE 13.67% 11.30% 9.26% 15.91% 16.73% 9.77% 11.40% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 176.08 130.25 99.71 136.87 120.32 77.01 70.16 16.56%
EPS 58.24 42.72 31.10 49.31 45.67 22.86 22.79 16.91%
DPS 16.25 12.50 9.00 10.00 14.00 7.00 6.25 17.25%
NAPS 4.26 3.78 3.36 3.10 2.73 2.34 2.00 13.42%
Adjusted Per Share Value based on latest NOSH - 756,919
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 148.94 110.17 84.20 115.45 101.01 64.25 58.25 16.92%
EPS 49.26 36.13 26.26 41.59 38.34 19.07 18.92 17.28%
DPS 13.74 10.57 7.60 8.43 11.75 5.83 5.18 17.64%
NAPS 3.6032 3.1971 2.8373 2.6148 2.2919 1.9524 1.6605 13.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 8.60 8.80 6.24 3.54 8.65 4.28 2.15 -
P/RPS 4.88 6.76 6.26 2.59 7.19 5.56 3.06 8.08%
P/EPS 14.77 20.60 20.06 7.18 18.94 18.72 9.43 7.76%
EY 6.77 4.85 4.98 13.93 5.28 5.34 10.60 -7.19%
DY 1.89 1.42 1.44 2.82 1.62 1.64 2.91 -6.93%
P/NAPS 2.02 2.33 1.86 1.14 3.17 1.83 1.08 10.99%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 22/02/11 24/02/10 24/02/09 28/02/08 28/02/07 22/02/06 -
Price 9.25 7.97 6.18 4.10 8.75 5.00 2.70 -
P/RPS 5.25 6.12 6.20 3.00 7.27 6.49 3.85 5.30%
P/EPS 15.88 18.66 19.87 8.31 19.16 21.87 11.85 4.99%
EY 6.30 5.36 5.03 12.03 5.22 4.57 8.44 -4.75%
DY 1.76 1.57 1.46 2.44 1.60 1.40 2.31 -4.42%
P/NAPS 2.17 2.11 1.84 1.32 3.21 2.14 1.35 8.22%

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