[GENP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 32.72%
YoY- 145.79%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,036,003 1,175,508 1,189,976 1,092,212 906,415 807,920 683,440 31.79%
PBT 482,886 586,146 601,632 572,792 451,158 391,044 315,706 32.58%
Tax -105,659 -131,722 -137,488 -111,248 -103,102 -89,641 -70,162 31.21%
NP 377,227 454,424 464,144 461,544 348,056 301,402 245,544 32.96%
-
NP to SH 373,252 448,520 458,492 456,644 344,064 297,632 242,908 32.98%
-
Tax Rate 21.88% 22.47% 22.85% 19.42% 22.85% 22.92% 22.22% -
Total Cost 658,776 721,084 725,832 630,668 558,359 506,517 437,896 31.13%
-
Net Worth 2,344,642 2,313,673 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 16.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 75,633 50,406 75,608 - 105,356 32,591 48,852 33.65%
Div Payout % 20.26% 11.24% 16.49% - 30.62% 10.95% 20.11% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,344,642 2,313,673 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 16.76%
NOSH 756,336 756,102 756,088 756,033 752,545 752,102 751,571 0.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 36.41% 38.66% 39.00% 42.26% 38.40% 37.31% 35.93% -
ROE 15.92% 19.39% 20.56% 21.27% 16.75% 15.34% 13.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 136.98 155.47 157.39 144.47 120.45 107.42 90.93 31.24%
EPS 49.35 59.32 60.64 60.40 45.72 39.57 32.32 32.43%
DPS 10.00 6.67 10.00 0.00 14.00 4.33 6.50 33.09%
NAPS 3.10 3.06 2.95 2.84 2.73 2.58 2.47 16.27%
Adjusted Per Share Value based on latest NOSH - 756,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.45 131.00 132.61 121.71 101.01 90.03 76.16 31.79%
EPS 41.59 49.98 51.09 50.89 38.34 33.17 27.07 32.97%
DPS 8.43 5.62 8.43 0.00 11.74 3.63 5.44 33.73%
NAPS 2.6128 2.5783 2.4856 2.3927 2.2894 2.1624 2.0687 16.76%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.54 4.60 8.20 8.40 8.65 6.40 6.25 -
P/RPS 2.58 2.96 5.21 5.81 7.18 5.96 6.87 -47.79%
P/EPS 7.17 7.75 13.52 13.91 18.92 16.17 19.34 -48.23%
EY 13.94 12.90 7.40 7.19 5.29 6.18 5.17 93.14%
DY 2.82 1.45 1.22 0.00 1.62 0.68 1.04 93.86%
P/NAPS 1.14 1.50 2.78 2.96 3.17 2.48 2.53 -41.08%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 28/05/08 28/02/08 22/11/07 23/08/07 -
Price 4.10 3.38 5.45 8.45 8.75 7.15 5.60 -
P/RPS 2.99 2.17 3.46 5.85 7.26 6.66 6.16 -38.10%
P/EPS 8.31 5.70 8.99 13.99 19.14 18.07 17.33 -38.59%
EY 12.04 17.55 11.13 7.15 5.23 5.53 5.77 62.92%
DY 2.44 1.97 1.83 0.00 1.60 0.61 1.16 63.79%
P/NAPS 1.32 1.10 1.85 2.98 3.21 2.77 2.27 -30.21%

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