[GENP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 10.53%
YoY- -12.66%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 683,440 597,104 576,578 540,249 521,680 130,478 522,720 19.62%
PBT 315,706 257,036 220,425 191,969 174,220 47,812 216,456 28.69%
Tax -70,162 -68,700 -47,207 -44,333 -40,704 -10,843 -44,610 35.35%
NP 245,544 188,336 173,218 147,636 133,516 36,969 171,846 26.94%
-
NP to SH 242,908 185,784 171,147 145,934 132,036 36,541 169,797 27.04%
-
Tax Rate 22.22% 26.73% 21.42% 23.09% 23.36% 22.68% 20.61% -
Total Cost 437,896 408,768 403,360 392,613 388,164 93,509 350,874 15.96%
-
Net Worth 1,856,382 1,803,728 1,748,074 1,702,239 1,678,423 1,745,019 1,612,567 9.86%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 48,852 - 52,292 27,375 41,028 - 46,444 3.43%
Div Payout % 20.11% - 30.55% 18.76% 31.07% - 27.35% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,856,382 1,803,728 1,748,074 1,702,239 1,678,423 1,745,019 1,612,567 9.86%
NOSH 751,571 751,553 747,040 746,596 745,966 745,734 743,118 0.75%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 35.93% 31.54% 30.04% 27.33% 25.59% 28.33% 32.88% -
ROE 13.09% 10.30% 9.79% 8.57% 7.87% 2.09% 10.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.93 79.45 77.18 72.36 69.93 17.50 70.34 18.72%
EPS 32.32 24.72 22.91 19.55 17.70 4.90 22.84 26.12%
DPS 6.50 0.00 7.00 3.67 5.50 0.00 6.25 2.65%
NAPS 2.47 2.40 2.34 2.28 2.25 2.34 2.17 9.04%
Adjusted Per Share Value based on latest NOSH - 747,555
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 76.20 66.58 64.29 60.24 58.17 14.55 58.28 19.62%
EPS 27.08 20.71 19.08 16.27 14.72 4.07 18.93 27.04%
DPS 5.45 0.00 5.83 3.05 4.57 0.00 5.18 3.45%
NAPS 2.0698 2.0111 1.9491 1.898 1.8714 1.9457 1.798 9.86%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.25 5.15 4.28 3.50 3.08 2.84 2.15 -
P/RPS 6.87 6.48 5.55 4.84 4.40 16.23 3.06 71.71%
P/EPS 19.34 20.83 18.68 17.91 17.40 57.96 9.41 61.86%
EY 5.17 4.80 5.35 5.58 5.75 1.73 10.63 -38.23%
DY 1.04 0.00 1.64 1.05 1.79 0.00 2.91 -49.73%
P/NAPS 2.53 2.15 1.83 1.54 1.37 1.21 0.99 87.24%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 5.60 6.60 5.00 3.94 3.68 3.08 2.70 -
P/RPS 6.16 8.31 6.48 5.44 5.26 17.60 3.84 37.15%
P/EPS 17.33 26.70 21.82 20.16 20.79 62.86 11.82 29.14%
EY 5.77 3.75 4.58 4.96 4.81 1.59 8.46 -22.57%
DY 1.16 0.00 1.40 0.93 1.49 0.00 2.31 -36.90%
P/NAPS 2.27 2.75 2.14 1.73 1.64 1.32 1.24 49.81%

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