[GENP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 261.34%
YoY- -27.47%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 597,104 576,578 540,249 521,680 130,478 522,720 491,817 13.81%
PBT 257,036 220,425 191,969 174,220 47,812 216,456 208,898 14.84%
Tax -68,700 -47,207 -44,333 -40,704 -10,843 -44,610 -40,120 43.17%
NP 188,336 173,218 147,636 133,516 36,969 171,846 168,778 7.59%
-
NP to SH 185,784 171,147 145,934 132,036 36,541 169,797 167,090 7.33%
-
Tax Rate 26.73% 21.42% 23.09% 23.36% 22.68% 20.61% 19.21% -
Total Cost 408,768 403,360 392,613 388,164 93,509 350,874 323,038 17.00%
-
Net Worth 1,803,728 1,748,074 1,702,239 1,678,423 1,745,019 1,612,567 1,582,260 9.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 52,292 27,375 41,028 - 46,444 24,761 -
Div Payout % - 30.55% 18.76% 31.07% - 27.35% 14.82% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,803,728 1,748,074 1,702,239 1,678,423 1,745,019 1,612,567 1,582,260 9.13%
NOSH 751,553 747,040 746,596 745,966 745,734 743,118 742,845 0.78%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.54% 30.04% 27.33% 25.59% 28.33% 32.88% 34.32% -
ROE 10.30% 9.79% 8.57% 7.87% 2.09% 10.53% 10.56% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.45 77.18 72.36 69.93 17.50 70.34 66.21 12.93%
EPS 24.72 22.91 19.55 17.70 4.90 22.84 22.49 6.51%
DPS 0.00 7.00 3.67 5.50 0.00 6.25 3.33 -
NAPS 2.40 2.34 2.28 2.25 2.34 2.17 2.13 8.28%
Adjusted Per Share Value based on latest NOSH - 746,253
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 66.58 64.29 60.24 58.17 14.55 58.28 54.84 13.81%
EPS 20.71 19.08 16.27 14.72 4.07 18.93 18.63 7.31%
DPS 0.00 5.83 3.05 4.57 0.00 5.18 2.76 -
NAPS 2.0111 1.9491 1.898 1.8714 1.9457 1.798 1.7642 9.13%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.15 4.28 3.50 3.08 2.84 2.15 2.32 -
P/RPS 6.48 5.55 4.84 4.40 16.23 3.06 3.50 50.83%
P/EPS 20.83 18.68 17.91 17.40 57.96 9.41 10.31 59.88%
EY 4.80 5.35 5.58 5.75 1.73 10.63 9.70 -37.46%
DY 0.00 1.64 1.05 1.79 0.00 2.91 1.44 -
P/NAPS 2.15 1.83 1.54 1.37 1.21 0.99 1.09 57.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 -
Price 6.60 5.00 3.94 3.68 3.08 2.70 2.16 -
P/RPS 8.31 6.48 5.44 5.26 17.60 3.84 3.26 86.71%
P/EPS 26.70 21.82 20.16 20.79 62.86 11.82 9.60 97.89%
EY 3.75 4.58 4.96 4.81 1.59 8.46 10.41 -49.40%
DY 0.00 1.40 0.93 1.49 0.00 2.31 1.54 -
P/NAPS 2.75 2.14 1.73 1.64 1.32 1.24 1.01 95.10%

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