[GENP] YoY Annualized 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- 8.55%
YoY- 408.43%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 847,804 533,444 1,092,212 597,104 130,478 106,445 374,688 14.57%
PBT 379,100 191,136 572,792 257,036 47,812 43,025 172,664 13.99%
Tax -98,812 -43,568 -111,248 -68,700 -10,843 -8,235 -37,228 17.65%
NP 280,288 147,568 461,544 188,336 36,969 34,790 135,436 12.88%
-
NP to SH 277,000 147,448 456,644 185,784 36,541 34,790 135,436 12.65%
-
Tax Rate 26.06% 22.79% 19.42% 26.73% 22.68% 19.14% 21.56% -
Total Cost 567,516 385,876 630,668 408,768 93,509 71,655 239,252 15.47%
-
Net Worth 2,613,922 2,384,297 2,147,133 1,803,728 1,745,019 1,627,993 1,373,665 11.31%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,613,922 2,384,297 2,147,133 1,803,728 1,745,019 1,627,993 1,373,665 11.31%
NOSH 757,658 756,919 756,033 751,553 745,734 743,376 742,521 0.33%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 33.06% 27.66% 42.26% 31.54% 28.33% 32.68% 36.15% -
ROE 10.60% 6.18% 21.27% 10.30% 2.09% 2.14% 9.86% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 111.90 70.48 144.47 79.45 17.50 14.32 50.46 14.18%
EPS 36.56 19.48 60.40 24.72 4.90 4.68 18.24 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.15 2.84 2.40 2.34 2.19 1.85 10.93%
Adjusted Per Share Value based on latest NOSH - 751,553
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.53 59.48 121.78 66.58 14.55 11.87 41.78 14.57%
EPS 30.88 16.44 50.91 20.71 4.07 3.88 15.10 12.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9145 2.6584 2.394 2.0111 1.9457 1.8152 1.5316 11.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.95 4.28 8.40 5.15 2.84 1.69 2.25 -
P/RPS 6.21 6.07 5.81 6.48 16.23 11.80 4.46 5.66%
P/EPS 19.01 21.97 13.91 20.83 57.96 36.11 12.34 7.46%
EY 5.26 4.55 7.19 4.80 1.73 2.77 8.11 -6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.36 2.96 2.15 1.21 0.77 1.22 8.67%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 28/05/08 24/05/07 31/05/06 07/06/05 25/05/04 -
Price 6.65 5.55 8.45 6.60 3.08 1.65 1.72 -
P/RPS 5.94 7.88 5.85 8.31 17.60 11.52 3.41 9.68%
P/EPS 18.19 28.49 13.99 26.70 62.86 35.26 9.43 11.56%
EY 5.50 3.51 7.15 3.75 1.59 2.84 10.60 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.76 2.98 2.75 1.32 0.75 0.93 12.93%

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