[GENP] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 61.5%
YoY- 154.46%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 231,168 185,967 321,935 192,444 130,362 123,478 114,044 12.49%
PBT 95,586 76,800 157,618 93,594 39,298 65,844 46,159 12.89%
Tax -25,097 -17,224 -40,932 -17,906 -9,509 -9,375 -7,369 22.64%
NP 70,489 59,576 116,686 75,688 29,789 56,469 38,790 10.46%
-
NP to SH 71,384 59,088 115,085 75,008 29,477 56,226 38,790 10.69%
-
Tax Rate 26.26% 22.43% 25.97% 19.13% 24.20% 14.24% 15.96% -
Total Cost 160,679 126,391 205,249 116,756 100,573 67,009 75,254 13.46%
-
Net Worth 2,715,778 2,424,123 2,230,622 1,858,272 1,679,069 1,559,770 1,397,034 11.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 30,343 28,407 37,807 24,450 20,521 18,568 14,862 12.62%
Div Payout % 42.51% 48.08% 32.85% 32.60% 69.62% 33.03% 38.31% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,715,778 2,424,123 2,230,622 1,858,272 1,679,069 1,559,770 1,397,034 11.71%
NOSH 758,597 757,538 756,143 752,336 746,253 742,747 743,103 0.34%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 30.49% 32.04% 36.25% 39.33% 22.85% 45.73% 34.01% -
ROE 2.63% 2.44% 5.16% 4.04% 1.76% 3.60% 2.78% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.47 24.55 42.58 25.58 17.47 16.62 15.35 12.09%
EPS 9.41 7.80 15.22 9.97 3.95 7.57 5.22 10.31%
DPS 4.00 3.75 5.00 3.25 2.75 2.50 2.00 12.24%
NAPS 3.58 3.20 2.95 2.47 2.25 2.10 1.88 11.32%
Adjusted Per Share Value based on latest NOSH - 752,336
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 25.77 20.73 35.90 21.46 14.54 13.77 12.72 12.48%
EPS 7.96 6.59 12.83 8.36 3.29 6.27 4.32 10.71%
DPS 3.38 3.17 4.22 2.73 2.29 2.07 1.66 12.57%
NAPS 3.028 2.7028 2.4871 2.0719 1.8721 1.7391 1.5577 11.70%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.67 5.50 8.20 6.25 3.08 1.71 1.77 -
P/RPS 21.89 22.40 19.26 24.43 17.63 10.29 11.53 11.27%
P/EPS 70.88 70.51 53.88 62.69 77.97 22.59 33.91 13.06%
EY 1.41 1.42 1.86 1.60 1.28 4.43 2.95 -11.57%
DY 0.60 0.68 0.61 0.52 0.89 1.46 1.13 -10.00%
P/NAPS 1.86 1.72 2.78 2.53 1.37 0.81 0.94 12.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 26/08/08 23/08/07 30/08/06 26/08/05 25/08/04 -
Price 7.22 5.88 5.45 5.60 3.68 1.81 1.66 -
P/RPS 23.69 23.95 12.80 21.89 21.07 10.89 10.82 13.94%
P/EPS 76.73 75.38 35.81 56.17 93.16 23.91 31.80 15.80%
EY 1.30 1.33 2.79 1.78 1.07 4.18 3.14 -13.66%
DY 0.55 0.64 0.92 0.58 0.75 1.38 1.20 -12.18%
P/NAPS 2.02 1.84 1.85 2.27 1.64 0.86 0.88 14.84%

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