[GENP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 54.13%
YoY- 101.03%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 881,631 594,988 273,053 906,415 605,940 341,720 149,276 225.68%
PBT 439,610 300,816 143,198 451,158 293,283 157,853 64,259 259.11%
Tax -98,792 -68,744 -27,812 -103,102 -67,231 -35,081 -17,175 220.01%
NP 340,818 232,072 115,386 348,056 226,052 122,772 47,084 272.84%
-
NP to SH 336,390 229,246 114,161 344,064 223,224 121,454 46,446 272.98%
-
Tax Rate 22.47% 22.85% 19.42% 22.85% 22.92% 22.22% 26.73% -
Total Cost 540,813 362,916 157,667 558,359 379,888 218,948 102,192 202.76%
-
Net Worth 2,313,673 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 1,803,728 18.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 37,805 37,804 - 105,356 24,443 24,426 - -
Div Payout % 11.24% 16.49% - 30.62% 10.95% 20.11% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,313,673 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 1,803,728 18.00%
NOSH 756,102 756,088 756,033 752,545 752,102 751,571 751,553 0.40%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 38.66% 39.00% 42.26% 38.40% 37.31% 35.93% 31.54% -
ROE 14.54% 10.28% 5.32% 16.75% 11.50% 6.54% 2.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 116.60 78.69 36.12 120.45 80.57 45.47 19.86 224.39%
EPS 44.49 30.32 15.10 45.72 29.68 16.16 6.18 271.49%
DPS 5.00 5.00 0.00 14.00 3.25 3.25 0.00 -
NAPS 3.06 2.95 2.84 2.73 2.58 2.47 2.40 17.52%
Adjusted Per Share Value based on latest NOSH - 753,366
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 98.25 66.30 30.43 101.01 67.52 38.08 16.64 225.62%
EPS 37.49 25.55 12.72 38.34 24.88 13.53 5.18 272.81%
DPS 4.21 4.21 0.00 11.74 2.72 2.72 0.00 -
NAPS 2.5783 2.4856 2.3927 2.2894 2.1624 2.0687 2.01 18.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.60 8.20 8.40 8.65 6.40 6.25 5.15 -
P/RPS 3.95 10.42 23.26 7.18 7.94 13.75 25.93 -71.37%
P/EPS 10.34 27.04 55.63 18.92 21.56 38.68 83.33 -75.02%
EY 9.67 3.70 1.80 5.29 4.64 2.59 1.20 300.41%
DY 1.09 0.61 0.00 1.62 0.51 0.52 0.00 -
P/NAPS 1.50 2.78 2.96 3.17 2.48 2.53 2.15 -21.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 -
Price 3.38 5.45 8.45 8.75 7.15 5.60 6.60 -
P/RPS 2.90 6.93 23.40 7.26 8.87 12.32 33.23 -80.23%
P/EPS 7.60 17.97 55.96 19.14 24.09 34.65 106.80 -82.74%
EY 13.16 5.56 1.79 5.23 4.15 2.89 0.94 478.09%
DY 1.48 0.92 0.00 1.60 0.45 0.58 0.00 -
P/NAPS 1.10 1.85 2.98 3.21 2.77 2.27 2.75 -45.62%

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