[GENP] QoQ Cumulative Quarter 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- -66.82%
YoY- 145.79%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,036,003 881,631 594,988 273,053 906,415 605,940 341,720 108.76%
PBT 482,886 439,610 300,816 143,198 451,158 293,283 157,853 110.01%
Tax -105,659 -98,792 -68,744 -27,812 -103,102 -67,231 -35,081 107.86%
NP 377,227 340,818 232,072 115,386 348,056 226,052 122,772 110.63%
-
NP to SH 373,252 336,390 229,246 114,161 344,064 223,224 121,454 110.66%
-
Tax Rate 21.88% 22.47% 22.85% 19.42% 22.85% 22.92% 22.22% -
Total Cost 658,776 540,813 362,916 157,667 558,359 379,888 218,948 107.72%
-
Net Worth 2,344,642 2,313,673 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 16.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 75,633 37,805 37,804 - 105,356 24,443 24,426 111.71%
Div Payout % 20.26% 11.24% 16.49% - 30.62% 10.95% 20.11% -
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 2,344,642 2,313,673 2,230,460 2,147,133 2,054,450 1,940,424 1,856,382 16.76%
NOSH 756,336 756,102 756,088 756,033 752,545 752,102 751,571 0.42%
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% 38.66% 39.00% 42.26% 38.40% 37.31% 35.93% -
ROE 15.92% 14.54% 10.28% 5.32% 16.75% 11.50% 6.54% -
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 136.98 116.60 78.69 36.12 120.45 80.57 45.47 107.89%
EPS 49.35 44.49 30.32 15.10 45.72 29.68 16.16 109.77%
DPS 10.00 5.00 5.00 0.00 14.00 3.25 3.25 110.82%
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 98.30 66.34 30.44 101.06 67.56 38.10 108.77%
EPS 41.62 37.51 25.56 12.73 38.36 24.89 13.54 110.69%
DPS 8.43 4.22 4.22 0.00 11.75 2.73 2.72 111.84%
NAPS 2.6142 2.5797 2.4869 2.394 2.2907 2.1635 2.0698 16.76%
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 2.58 3.95 10.42 23.26 7.18 7.94 13.75 -67.05%
P/EPS 7.17 10.34 27.04 55.63 18.92 21.56 38.68 -67.32%
EY 13.94 9.67 3.70 1.80 5.29 4.64 2.59 205.55%
DY 2.82 1.09 0.61 0.00 1.62 0.51 0.52 207.09%
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 2.99 2.90 6.93 23.40 7.26 8.87 12.32 -60.92%
P/EPS 8.31 7.60 17.97 55.96 19.14 24.09 34.65 -61.23%
EY 12.04 13.16 5.56 1.79 5.23 4.15 2.89 157.79%
DY 2.44 1.48 0.92 0.00 1.60 0.45 0.58 159.46%
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