[GENP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.53%
YoY- 103.95%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,189,976 1,092,212 906,415 807,920 683,440 597,104 576,578 62.17%
PBT 601,632 572,792 451,158 391,044 315,706 257,036 220,425 95.42%
Tax -137,488 -111,248 -103,102 -89,641 -70,162 -68,700 -47,207 104.07%
NP 464,144 461,544 348,056 301,402 245,544 188,336 173,218 93.03%
-
NP to SH 458,492 456,644 344,064 297,632 242,908 185,784 171,147 93.00%
-
Tax Rate 22.85% 19.42% 22.85% 22.92% 22.22% 26.73% 21.42% -
Total Cost 725,832 630,668 558,359 506,517 437,896 408,768 403,360 47.99%
-
Net Worth 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 1,803,728 1,748,074 17.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 75,608 - 105,356 32,591 48,852 - 52,292 27.89%
Div Payout % 16.49% - 30.62% 10.95% 20.11% - 30.55% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 1,803,728 1,748,074 17.65%
NOSH 756,088 756,033 752,545 752,102 751,571 751,553 747,040 0.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 39.00% 42.26% 38.40% 37.31% 35.93% 31.54% 30.04% -
ROE 20.56% 21.27% 16.75% 15.34% 13.09% 10.30% 9.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 157.39 144.47 120.45 107.42 90.93 79.45 77.18 60.88%
EPS 60.64 60.40 45.72 39.57 32.32 24.72 22.91 91.46%
DPS 10.00 0.00 14.00 4.33 6.50 0.00 7.00 26.87%
NAPS 2.95 2.84 2.73 2.58 2.47 2.40 2.34 16.71%
Adjusted Per Share Value based on latest NOSH - 752,736
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 132.68 121.78 101.06 90.08 76.20 66.58 64.29 62.16%
EPS 51.12 50.91 38.36 33.19 27.08 20.71 19.08 93.02%
DPS 8.43 0.00 11.75 3.63 5.45 0.00 5.83 27.89%
NAPS 2.4869 2.394 2.2907 2.1635 2.0698 2.0111 1.9491 17.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.20 8.40 8.65 6.40 6.25 5.15 4.28 -
P/RPS 5.21 5.81 7.18 5.96 6.87 6.48 5.55 -4.13%
P/EPS 13.52 13.91 18.92 16.17 19.34 20.83 18.68 -19.40%
EY 7.40 7.19 5.29 6.18 5.17 4.80 5.35 24.16%
DY 1.22 0.00 1.62 0.68 1.04 0.00 1.64 -17.91%
P/NAPS 2.78 2.96 3.17 2.48 2.53 2.15 1.83 32.18%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 -
Price 5.45 8.45 8.75 7.15 5.60 6.60 5.00 -
P/RPS 3.46 5.85 7.26 6.66 6.16 8.31 6.48 -34.20%
P/EPS 8.99 13.99 19.14 18.07 17.33 26.70 21.82 -44.66%
EY 11.13 7.15 5.23 5.53 5.77 3.75 4.58 80.85%
DY 1.83 0.00 1.60 0.61 1.16 0.00 1.40 19.56%
P/NAPS 1.85 2.98 3.21 2.77 2.27 2.75 2.14 -9.25%

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