[GENP] QoQ Cumulative 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- 83.79%
YoY- 103.95%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 594,988 273,053 906,415 605,940 341,720 149,276 576,578 2.11%
PBT 300,816 143,198 451,158 293,283 157,853 64,259 220,425 23.05%
Tax -68,744 -27,812 -103,102 -67,231 -35,081 -17,175 -47,207 28.50%
NP 232,072 115,386 348,056 226,052 122,772 47,084 173,218 21.55%
-
NP to SH 229,246 114,161 344,064 223,224 121,454 46,446 171,147 21.53%
-
Tax Rate 22.85% 19.42% 22.85% 22.92% 22.22% 26.73% 21.42% -
Total Cost 362,916 157,667 558,359 379,888 218,948 102,192 403,360 -6.80%
-
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 37,804 - 105,356 24,443 24,426 - 52,292 -19.46%
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 10.28% 5.32% 16.75% 11.50% 6.54% 2.57% 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 78.69 36.12 120.45 80.57 45.47 19.86 77.18 1.30%
EPS 30.32 15.10 45.72 29.68 16.16 6.18 22.91 20.56%
DPS 5.00 0.00 14.00 3.25 3.25 0.00 7.00 -20.11%
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 66.34 30.44 101.06 67.56 38.10 16.64 64.29 2.11%
EPS 25.56 12.73 38.36 24.89 13.54 5.18 19.08 21.54%
DPS 4.22 0.00 11.75 2.73 2.72 0.00 5.83 -19.39%
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 10.42 23.26 7.18 7.94 13.75 25.93 5.55 52.24%
P/EPS 27.04 55.63 18.92 21.56 38.68 83.33 18.68 27.99%
EY 3.70 1.80 5.29 4.64 2.59 1.20 5.35 -21.81%
DY 0.61 0.00 1.62 0.51 0.52 0.00 1.64 -48.31%
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 6.93 23.40 7.26 8.87 12.32 33.23 6.48 4.58%
P/EPS 17.97 55.96 19.14 24.09 34.65 106.80 21.82 -12.14%
EY 5.56 1.79 5.23 4.15 2.89 0.94 4.58 13.81%
DY 0.92 0.00 1.60 0.45 0.58 0.00 1.40 -24.43%
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