[GENP] QoQ Cumulative 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- 56.37%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 605,940 341,720 149,276 576,578 405,187 260,840 130,478 178.09%
PBT 293,283 157,853 64,259 220,425 143,977 87,110 47,812 234.72%
Tax -67,231 -35,081 -17,175 -47,207 -33,250 -20,352 -10,843 237.13%
NP 226,052 122,772 47,084 173,218 110,727 66,758 36,969 234.01%
-
NP to SH 223,224 121,454 46,446 171,147 109,451 66,018 36,541 233.80%
-
Tax Rate 22.92% 22.22% 26.73% 21.42% 23.09% 23.36% 22.68% -
Total Cost 379,888 218,948 102,192 403,360 294,460 194,082 93,509 154.38%
-
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 24,443 24,426 - 52,292 20,531 20,514 - -
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 11.50% 6.54% 2.57% 9.79% 6.43% 3.93% 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 80.57 45.47 19.86 77.18 54.27 34.97 17.50 176.49%
EPS 29.68 16.16 6.18 22.91 14.66 8.85 4.90 231.92%
DPS 3.25 3.25 0.00 7.00 2.75 2.75 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 67.56 38.10 16.64 64.29 45.18 29.08 14.55 178.06%
EPS 24.89 13.54 5.18 19.08 12.20 7.36 4.07 234.04%
DPS 2.73 2.72 0.00 5.83 2.29 2.29 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 7.94 13.75 25.93 5.55 6.45 8.81 16.23 -37.88%
P/EPS 21.56 38.68 83.33 18.68 23.87 34.80 57.96 -48.24%
EY 4.64 2.59 1.20 5.35 4.19 2.87 1.73 92.92%
DY 0.51 0.52 0.00 1.64 0.79 0.89 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 8.87 12.32 33.23 6.48 7.26 10.52 17.60 -36.64%
P/EPS 24.09 34.65 106.80 21.82 26.88 41.58 62.86 -47.20%
EY 4.15 2.89 0.94 4.58 3.72 2.40 1.59 89.45%
DY 0.45 0.58 0.00 1.40 0.70 0.75 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