[GENP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.55%
YoY- 408.43%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 906,415 807,920 683,440 597,104 576,578 540,249 521,680 44.38%
PBT 451,158 391,044 315,706 257,036 220,425 191,969 174,220 88.24%
Tax -103,102 -89,641 -70,162 -68,700 -47,207 -44,333 -40,704 85.50%
NP 348,056 301,402 245,544 188,336 173,218 147,636 133,516 89.08%
-
NP to SH 344,064 297,632 242,908 185,784 171,147 145,934 132,036 89.03%
-
Tax Rate 22.85% 22.92% 22.22% 26.73% 21.42% 23.09% 23.36% -
Total Cost 558,359 506,517 437,896 408,768 403,360 392,613 388,164 27.34%
-
Net Worth 2,054,450 1,940,424 1,856,382 1,803,728 1,748,074 1,702,239 1,678,423 14.38%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 105,356 32,591 48,852 - 52,292 27,375 41,028 87.20%
Div Payout % 30.62% 10.95% 20.11% - 30.55% 18.76% 31.07% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,054,450 1,940,424 1,856,382 1,803,728 1,748,074 1,702,239 1,678,423 14.38%
NOSH 752,545 752,102 751,571 751,553 747,040 746,596 745,966 0.58%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 38.40% 37.31% 35.93% 31.54% 30.04% 27.33% 25.59% -
ROE 16.75% 15.34% 13.09% 10.30% 9.79% 8.57% 7.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 120.45 107.42 90.93 79.45 77.18 72.36 69.93 43.54%
EPS 45.72 39.57 32.32 24.72 22.91 19.55 17.70 87.93%
DPS 14.00 4.33 6.50 0.00 7.00 3.67 5.50 86.11%
NAPS 2.73 2.58 2.47 2.40 2.34 2.28 2.25 13.71%
Adjusted Per Share Value based on latest NOSH - 751,553
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.01 90.03 76.16 66.54 64.25 60.20 58.14 44.37%
EPS 38.34 33.17 27.07 20.70 19.07 16.26 14.71 89.06%
DPS 11.74 3.63 5.44 0.00 5.83 3.05 4.57 87.24%
NAPS 2.2894 2.1624 2.0687 2.01 1.948 1.8969 1.8704 14.38%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 8.65 6.40 6.25 5.15 4.28 3.50 3.08 -
P/RPS 7.18 5.96 6.87 6.48 5.55 4.84 4.40 38.48%
P/EPS 18.92 16.17 19.34 20.83 18.68 17.91 17.40 5.72%
EY 5.29 6.18 5.17 4.80 5.35 5.58 5.75 -5.39%
DY 1.62 0.68 1.04 0.00 1.64 1.05 1.79 -6.41%
P/NAPS 3.17 2.48 2.53 2.15 1.83 1.54 1.37 74.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 -
Price 8.75 7.15 5.60 6.60 5.00 3.94 3.68 -
P/RPS 7.26 6.66 6.16 8.31 6.48 5.44 5.26 23.89%
P/EPS 19.14 18.07 17.33 26.70 21.82 20.16 20.79 -5.34%
EY 5.23 5.53 5.77 3.75 4.58 4.96 4.81 5.72%
DY 1.60 0.61 1.16 0.00 1.40 0.93 1.49 4.84%
P/NAPS 3.21 2.77 2.27 2.75 2.14 1.73 1.64 56.28%

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