[GENP] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 8.14%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,384,009 1,233,417 1,336,481 988,583 755,567 1,036,003 906,415 7.30%
PBT 300,325 403,838 601,342 439,739 301,934 482,886 451,158 -6.55%
Tax -80,462 -81,965 -158,664 -115,532 -63,964 -105,659 -103,102 -4.04%
NP 219,863 321,873 442,678 324,207 237,970 377,227 348,056 -7.36%
-
NP to SH 227,797 327,063 442,031 324,210 235,661 373,252 344,064 -6.63%
-
Tax Rate 26.79% 20.30% 26.38% 26.27% 21.18% 21.88% 22.85% -
Total Cost 1,164,146 911,544 893,803 664,376 517,597 658,776 558,359 13.01%
-
Net Worth 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 8.89%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 362,356 94,855 123,324 94,857 68,190 75,653 105,437 22.82%
Div Payout % 159.07% 29.00% 27.90% 29.26% 28.94% 20.27% 30.64% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 8.89%
NOSH 759,104 758,727 759,007 758,988 757,765 756,919 753,366 0.12%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.89% 26.10% 33.12% 32.80% 31.50% 36.41% 38.40% -
ROE 6.64% 9.56% 13.67% 11.30% 9.26% 15.91% 16.73% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 182.32 162.56 176.08 130.25 99.71 136.87 120.32 7.16%
EPS 30.01 43.11 58.24 42.72 31.10 49.31 45.67 -6.75%
DPS 47.75 12.50 16.25 12.50 9.00 10.00 14.00 22.66%
NAPS 4.52 4.51 4.26 3.78 3.36 3.10 2.73 8.75%
Adjusted Per Share Value based on latest NOSH - 758,988
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 154.23 137.45 148.94 110.17 84.20 115.45 101.01 7.30%
EPS 25.39 36.45 49.26 36.13 26.26 41.59 38.34 -6.63%
DPS 40.38 10.57 13.74 10.57 7.60 8.43 11.75 22.82%
NAPS 3.8236 3.8133 3.6032 3.1971 2.8373 2.6148 2.2919 8.89%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 11.04 9.00 8.60 8.80 6.24 3.54 8.65 -
P/RPS 6.06 5.54 4.88 6.76 6.26 2.59 7.19 -2.80%
P/EPS 36.79 20.88 14.77 20.60 20.06 7.18 18.94 11.69%
EY 2.72 4.79 6.77 4.85 4.98 13.93 5.28 -10.45%
DY 4.33 1.39 1.89 1.42 1.44 2.82 1.62 17.78%
P/NAPS 2.44 2.00 2.02 2.33 1.86 1.14 3.17 -4.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 22/02/11 24/02/10 24/02/09 28/02/08 -
Price 10.50 8.47 9.25 7.97 6.18 4.10 8.75 -
P/RPS 5.76 5.21 5.25 6.12 6.20 3.00 7.27 -3.80%
P/EPS 34.99 19.65 15.88 18.66 19.87 8.31 19.16 10.54%
EY 2.86 5.09 6.30 5.36 5.03 12.03 5.22 -9.53%
DY 4.55 1.48 1.76 1.57 1.46 2.44 1.60 19.00%
P/NAPS 2.32 1.88 2.17 2.11 1.84 1.32 3.21 -5.26%

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