[GENP] QoQ Cumulative 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- 65.79%
YoY- -12.66%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 341,720 149,276 576,578 405,187 260,840 130,478 522,720 -24.73%
PBT 157,853 64,259 220,425 143,977 87,110 47,812 216,456 -19.02%
Tax -35,081 -17,175 -47,207 -33,250 -20,352 -10,843 -44,610 -14.84%
NP 122,772 47,084 173,218 110,727 66,758 36,969 171,846 -20.13%
-
NP to SH 121,454 46,446 171,147 109,451 66,018 36,541 169,797 -20.06%
-
Tax Rate 22.22% 26.73% 21.42% 23.09% 23.36% 22.68% 20.61% -
Total Cost 218,948 102,192 403,360 294,460 194,082 93,509 350,874 -27.04%
-
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 24,426 - 52,292 20,531 20,514 - 46,444 -34.92%
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 6.54% 2.57% 9.79% 6.43% 3.93% 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 45.47 19.86 77.18 54.27 34.97 17.50 70.34 -25.29%
EPS 16.16 6.18 22.91 14.66 8.85 4.90 22.84 -20.64%
DPS 3.25 0.00 7.00 2.75 2.75 0.00 6.25 -35.41%
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 38.10 16.64 64.29 45.18 29.08 14.55 58.28 -24.73%
EPS 13.54 5.18 19.08 12.20 7.36 4.07 18.93 -20.06%
DPS 2.72 0.00 5.83 2.29 2.29 0.00 5.18 -34.98%
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 13.75 25.93 5.55 6.45 8.81 16.23 3.06 173.05%
P/EPS 38.68 83.33 18.68 23.87 34.80 57.96 9.41 157.26%
EY 2.59 1.20 5.35 4.19 2.87 1.73 10.63 -61.09%
DY 0.52 0.00 1.64 0.79 0.89 0.00 2.91 -68.37%
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 12.32 33.23 6.48 7.26 10.52 17.60 3.84 117.99%
P/EPS 34.65 106.80 21.82 26.88 41.58 62.86 11.82 105.23%
EY 2.89 0.94 4.58 3.72 2.40 1.59 8.46 -51.22%
DY 0.58 0.00 1.40 0.70 0.75 0.00 2.31 -60.30%
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