[GENP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 30.75%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,092,212 906,415 807,920 683,440 597,104 576,578 540,249 59.81%
PBT 572,792 451,158 391,044 315,706 257,036 220,425 191,969 107.11%
Tax -111,248 -103,102 -89,641 -70,162 -68,700 -47,207 -44,333 84.55%
NP 461,544 348,056 301,402 245,544 188,336 173,218 147,636 113.65%
-
NP to SH 456,644 344,064 297,632 242,908 185,784 171,147 145,934 113.78%
-
Tax Rate 19.42% 22.85% 22.92% 22.22% 26.73% 21.42% 23.09% -
Total Cost 630,668 558,359 506,517 437,896 408,768 403,360 392,613 37.11%
-
Net Worth 2,147,133 2,054,450 1,940,424 1,856,382 1,803,728 1,748,074 1,702,239 16.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 105,356 32,591 48,852 - 52,292 27,375 -
Div Payout % - 30.62% 10.95% 20.11% - 30.55% 18.76% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,147,133 2,054,450 1,940,424 1,856,382 1,803,728 1,748,074 1,702,239 16.72%
NOSH 756,033 752,545 752,102 751,571 751,553 747,040 746,596 0.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 42.26% 38.40% 37.31% 35.93% 31.54% 30.04% 27.33% -
ROE 21.27% 16.75% 15.34% 13.09% 10.30% 9.79% 8.57% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 144.47 120.45 107.42 90.93 79.45 77.18 72.36 58.49%
EPS 60.40 45.72 39.57 32.32 24.72 22.91 19.55 111.98%
DPS 0.00 14.00 4.33 6.50 0.00 7.00 3.67 -
NAPS 2.84 2.73 2.58 2.47 2.40 2.34 2.28 15.75%
Adjusted Per Share Value based on latest NOSH - 752,336
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 121.78 101.06 90.08 76.20 66.58 64.29 60.24 59.81%
EPS 50.91 38.36 33.19 27.08 20.71 19.08 16.27 113.78%
DPS 0.00 11.75 3.63 5.45 0.00 5.83 3.05 -
NAPS 2.394 2.2907 2.1635 2.0698 2.0111 1.9491 1.898 16.72%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.40 8.65 6.40 6.25 5.15 4.28 3.50 -
P/RPS 5.81 7.18 5.96 6.87 6.48 5.55 4.84 12.93%
P/EPS 13.91 18.92 16.17 19.34 20.83 18.68 17.91 -15.49%
EY 7.19 5.29 6.18 5.17 4.80 5.35 5.58 18.39%
DY 0.00 1.62 0.68 1.04 0.00 1.64 1.05 -
P/NAPS 2.96 3.17 2.48 2.53 2.15 1.83 1.54 54.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 -
Price 8.45 8.75 7.15 5.60 6.60 5.00 3.94 -
P/RPS 5.85 7.26 6.66 6.16 8.31 6.48 5.44 4.95%
P/EPS 13.99 19.14 18.07 17.33 26.70 21.82 20.16 -21.60%
EY 7.15 5.23 5.53 5.77 3.75 4.58 4.96 27.58%
DY 0.00 1.60 0.61 1.16 0.00 1.40 0.93 -
P/NAPS 2.98 3.21 2.77 2.27 2.75 2.14 1.73 43.64%

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