[GENP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.28%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 807,920 683,440 597,104 576,578 540,249 521,680 130,478 236.82%
PBT 391,044 315,706 257,036 220,425 191,969 174,220 47,812 305.41%
Tax -89,641 -70,162 -68,700 -47,207 -44,333 -40,704 -10,843 308.33%
NP 301,402 245,544 188,336 173,218 147,636 133,516 36,969 304.56%
-
NP to SH 297,632 242,908 185,784 171,147 145,934 132,036 36,541 304.30%
-
Tax Rate 22.92% 22.22% 26.73% 21.42% 23.09% 23.36% 22.68% -
Total Cost 506,517 437,896 408,768 403,360 392,613 388,164 93,509 208.11%
-
Net Worth 1,940,424 1,856,382 1,803,728 1,748,074 1,702,239 1,678,423 1,745,019 7.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 32,591 48,852 - 52,292 27,375 41,028 - -
Div Payout % 10.95% 20.11% - 30.55% 18.76% 31.07% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,940,424 1,856,382 1,803,728 1,748,074 1,702,239 1,678,423 1,745,019 7.32%
NOSH 752,102 751,571 751,553 747,040 746,596 745,966 745,734 0.56%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 37.31% 35.93% 31.54% 30.04% 27.33% 25.59% 28.33% -
ROE 15.34% 13.09% 10.30% 9.79% 8.57% 7.87% 2.09% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 107.42 90.93 79.45 77.18 72.36 69.93 17.50 234.87%
EPS 39.57 32.32 24.72 22.91 19.55 17.70 4.90 302.00%
DPS 4.33 6.50 0.00 7.00 3.67 5.50 0.00 -
NAPS 2.58 2.47 2.40 2.34 2.28 2.25 2.34 6.71%
Adjusted Per Share Value based on latest NOSH - 748,737
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.08 76.20 66.58 64.29 60.24 58.17 14.55 236.79%
EPS 33.19 27.08 20.71 19.08 16.27 14.72 4.07 304.62%
DPS 3.63 5.45 0.00 5.83 3.05 4.57 0.00 -
NAPS 2.1635 2.0698 2.0111 1.9491 1.898 1.8714 1.9457 7.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.40 6.25 5.15 4.28 3.50 3.08 2.84 -
P/RPS 5.96 6.87 6.48 5.55 4.84 4.40 16.23 -48.68%
P/EPS 16.17 19.34 20.83 18.68 17.91 17.40 57.96 -57.27%
EY 6.18 5.17 4.80 5.35 5.58 5.75 1.73 133.50%
DY 0.68 1.04 0.00 1.64 1.05 1.79 0.00 -
P/NAPS 2.48 2.53 2.15 1.83 1.54 1.37 1.21 61.28%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 -
Price 7.15 5.60 6.60 5.00 3.94 3.68 3.08 -
P/RPS 6.66 6.16 8.31 6.48 5.44 5.26 17.60 -47.65%
P/EPS 18.07 17.33 26.70 21.82 20.16 20.79 62.86 -56.41%
EY 5.53 5.77 3.75 4.58 4.96 4.81 1.59 129.38%
DY 0.61 1.16 0.00 1.40 0.93 1.49 0.00 -
P/NAPS 2.77 2.27 2.75 2.14 1.73 1.64 1.32 63.83%

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