[GENP] QoQ Cumulative 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- -72.86%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 906,415 605,940 341,720 149,276 576,578 405,187 260,840 128.90%
PBT 451,158 293,283 157,853 64,259 220,425 143,977 87,110 198.45%
Tax -103,102 -67,231 -35,081 -17,175 -47,207 -33,250 -20,352 194.09%
NP 348,056 226,052 122,772 47,084 173,218 110,727 66,758 199.77%
-
NP to SH 344,064 223,224 121,454 46,446 171,147 109,451 66,018 199.69%
-
Tax Rate 22.85% 22.92% 22.22% 26.73% 21.42% 23.09% 23.36% -
Total Cost 558,359 379,888 218,948 102,192 403,360 294,460 194,082 101.89%
-
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 24,443 24,426 - 52,292 20,531 20,514 196.78%
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% 11.50% 6.54% 2.57% 9.79% 6.43% 3.93% -
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 80.57 45.47 19.86 77.18 54.27 34.97 127.55%
EPS 45.72 29.68 16.16 6.18 22.91 14.66 8.85 197.94%
DPS 14.00 3.25 3.25 0.00 7.00 2.75 2.75 195.05%
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 101.06 67.56 38.10 16.64 64.29 45.18 29.08 128.91%
EPS 38.36 24.89 13.54 5.18 19.08 12.20 7.36 199.70%
DPS 11.75 2.73 2.72 0.00 5.83 2.29 2.29 196.60%
NAPS 2.2907 2.1635 2.0698 2.0111 1.9491 1.898 1.8714 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 7.94 13.75 25.93 5.55 6.45 8.81 -12.71%
P/EPS 18.92 21.56 38.68 83.33 18.68 23.87 34.80 -33.31%
EY 5.29 4.64 2.59 1.20 5.35 4.19 2.87 50.16%
DY 1.62 0.51 0.52 0.00 1.64 0.79 0.89 48.91%
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 8.87 12.32 33.23 6.48 7.26 10.52 -21.85%
P/EPS 19.14 24.09 34.65 106.80 21.82 26.88 41.58 -40.29%
EY 5.23 4.15 2.89 0.94 4.58 3.72 2.40 67.84%
DY 1.60 0.45 0.58 0.00 1.40 0.70 0.75 65.49%
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