[GENP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 19.68%
YoY- 127.44%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,036,003 1,182,106 1,159,683 1,030,192 906,415 777,331 657,458 35.22%
PBT 482,886 597,485 594,121 530,097 451,158 369,731 291,168 39.89%
Tax -105,659 -134,663 -136,765 -113,739 -103,102 -81,188 -61,936 42.54%
NP 377,227 462,822 457,356 416,358 348,056 288,543 229,232 39.17%
-
NP to SH 373,252 457,230 451,856 411,779 344,064 284,920 226,583 39.27%
-
Tax Rate 21.88% 22.54% 23.02% 21.46% 22.85% 21.96% 21.27% -
Total Cost 658,776 719,284 702,327 613,834 558,359 488,788 428,226 33.08%
-
Net Worth 2,346,451 2,315,399 2,230,622 2,147,133 2,056,690 1,942,060 1,858,272 16.74%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 75,653 118,794 118,794 105,437 105,437 56,272 56,272 21.70%
Div Payout % 20.27% 25.98% 26.29% 25.61% 30.64% 19.75% 24.84% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,346,451 2,315,399 2,230,622 2,147,133 2,056,690 1,942,060 1,858,272 16.74%
NOSH 756,919 756,666 756,143 756,033 753,366 752,736 752,336 0.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 36.41% 39.15% 39.44% 40.42% 38.40% 37.12% 34.87% -
ROE 15.91% 19.75% 20.26% 19.18% 16.73% 14.67% 12.19% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 136.87 156.23 153.37 136.26 120.32 103.27 87.39 34.68%
EPS 49.31 60.43 59.76 54.47 45.67 37.85 30.12 38.69%
DPS 10.00 15.75 15.75 14.00 14.00 7.50 7.50 21.03%
NAPS 3.10 3.06 2.95 2.84 2.73 2.58 2.47 16.27%
Adjusted Per Share Value based on latest NOSH - 756,033
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 115.51 131.80 129.30 114.86 101.06 86.67 73.31 35.21%
EPS 41.62 50.98 50.38 45.91 38.36 31.77 25.26 39.29%
DPS 8.44 13.25 13.25 11.76 11.76 6.27 6.27 21.80%
NAPS 2.6162 2.5816 2.4871 2.394 2.2932 2.1654 2.0719 16.74%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.54 4.60 8.20 8.40 8.65 6.40 6.25 -
P/RPS 2.59 2.94 5.35 6.16 7.19 6.20 7.15 -49.02%
P/EPS 7.18 7.61 13.72 15.42 18.94 16.91 20.75 -50.55%
EY 13.93 13.14 7.29 6.48 5.28 5.91 4.82 102.24%
DY 2.82 3.42 1.92 1.67 1.62 1.17 1.20 76.30%
P/NAPS 1.14 1.50 2.78 2.96 3.17 2.48 2.53 -41.08%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 28/05/08 28/02/08 22/11/07 23/08/07 -
Price 4.10 3.38 5.45 8.45 8.75 7.15 5.60 -
P/RPS 3.00 2.16 3.55 6.20 7.27 6.92 6.41 -39.58%
P/EPS 8.31 5.59 9.12 15.51 19.16 18.89 18.59 -41.39%
EY 12.03 17.88 10.96 6.45 5.22 5.29 5.38 70.58%
DY 2.44 4.66 2.89 1.66 1.60 1.05 1.34 48.84%
P/NAPS 1.32 1.10 1.85 2.98 3.21 2.77 2.27 -30.21%

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