[GENP] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -15.59%
YoY- -24.95%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 595,376 576,578 559,044 553,637 546,753 522,720 521,560 9.23%
PBT 236,872 220,425 203,759 194,697 221,243 216,456 224,540 3.63%
Tax -53,539 -47,207 -47,770 -47,787 -47,653 -45,045 -48,665 6.57%
NP 183,333 173,218 155,989 146,910 173,590 171,411 175,875 2.80%
-
NP to SH 181,052 171,147 153,930 144,799 171,548 169,797 175,044 2.27%
-
Tax Rate 22.60% 21.42% 23.44% 24.54% 21.54% 20.81% 21.67% -
Total Cost 412,043 403,360 403,055 406,727 373,163 351,309 345,685 12.43%
-
Net Worth 1,803,728 1,752,046 1,704,427 1,679,069 1,662,988 1,490,096 1,581,455 9.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 52,343 52,343 48,461 48,461 46,507 46,507 44,544 11.36%
Div Payout % 28.91% 30.58% 31.48% 33.47% 27.11% 27.39% 25.45% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,803,728 1,752,046 1,704,427 1,679,069 1,662,988 1,490,096 1,581,455 9.17%
NOSH 751,553 748,737 747,555 746,253 745,734 745,048 742,467 0.81%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 30.79% 30.04% 27.90% 26.54% 31.75% 32.79% 33.72% -
ROE 10.04% 9.77% 9.03% 8.62% 10.32% 11.40% 11.07% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 79.22 77.01 74.78 74.19 73.32 70.16 70.25 8.34%
EPS 24.09 22.86 20.59 19.40 23.00 22.79 23.58 1.43%
DPS 7.00 7.00 6.50 6.50 6.25 6.25 6.00 10.83%
NAPS 2.40 2.34 2.28 2.25 2.23 2.00 2.13 8.28%
Adjusted Per Share Value based on latest NOSH - 746,253
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 66.35 64.25 62.30 61.70 60.93 58.25 58.12 9.23%
EPS 20.18 19.07 17.15 16.14 19.12 18.92 19.51 2.27%
DPS 5.83 5.83 5.40 5.40 5.18 5.18 4.96 11.38%
NAPS 2.01 1.9524 1.8994 1.8711 1.8532 1.6605 1.7623 9.17%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.15 4.28 3.50 3.08 2.84 2.15 2.32 -
P/RPS 6.50 5.56 4.68 4.15 3.87 3.06 3.30 57.19%
P/EPS 21.38 18.72 17.00 15.87 12.35 9.43 9.84 67.83%
EY 4.68 5.34 5.88 6.30 8.10 10.60 10.16 -40.38%
DY 1.36 1.64 1.86 2.11 2.20 2.91 2.59 -34.93%
P/NAPS 2.15 1.83 1.54 1.37 1.27 1.08 1.09 57.34%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 -
Price 6.60 5.00 3.94 3.68 3.08 2.70 2.16 -
P/RPS 8.33 6.49 5.27 4.96 4.20 3.85 3.07 94.65%
P/EPS 27.40 21.87 19.13 18.97 13.39 11.85 9.16 107.74%
EY 3.65 4.57 5.23 5.27 7.47 8.44 10.91 -51.83%
DY 1.06 1.40 1.65 1.77 2.03 2.31 2.78 -47.44%
P/NAPS 2.75 2.14 1.73 1.64 1.38 1.35 1.01 95.10%

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