[GENP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 47.35%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 192,444 149,276 171,391 144,347 130,362 130,478 153,857 16.13%
PBT 93,594 64,259 76,448 56,867 39,298 47,812 59,782 34.94%
Tax -17,906 -17,175 -13,957 -12,898 -9,509 -10,843 -14,520 15.04%
NP 75,688 47,084 62,491 43,969 29,789 36,969 45,262 41.01%
-
NP to SH 75,008 46,446 61,696 43,433 29,477 36,541 44,479 41.81%
-
Tax Rate 19.13% 26.73% 18.26% 22.68% 24.20% 22.68% 24.29% -
Total Cost 116,756 102,192 108,900 100,378 100,573 93,509 108,595 4.96%
-
Net Worth 1,858,272 1,803,728 1,752,046 1,704,427 1,679,069 1,662,988 1,490,096 15.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 24,450 - 31,821 - 20,521 - 27,939 -8.53%
Div Payout % 32.60% - 51.58% - 69.62% - 62.81% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,858,272 1,803,728 1,752,046 1,704,427 1,679,069 1,662,988 1,490,096 15.90%
NOSH 752,336 751,553 748,737 747,555 746,253 745,734 745,048 0.65%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 39.33% 31.54% 36.46% 30.46% 22.85% 28.33% 29.42% -
ROE 4.04% 2.57% 3.52% 2.55% 1.76% 2.20% 2.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.58 19.86 22.89 19.31 17.47 17.50 20.65 15.38%
EPS 9.97 6.18 8.24 5.81 3.95 4.90 5.97 40.89%
DPS 3.25 0.00 4.25 0.00 2.75 0.00 3.75 -9.12%
NAPS 2.47 2.40 2.34 2.28 2.25 2.23 2.00 15.15%
Adjusted Per Share Value based on latest NOSH - 747,555
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.46 16.64 19.11 16.09 14.54 14.55 17.15 16.16%
EPS 8.36 5.18 6.88 4.84 3.29 4.07 4.96 41.76%
DPS 2.73 0.00 3.55 0.00 2.29 0.00 3.12 -8.53%
NAPS 2.0719 2.0111 1.9535 1.9004 1.8721 1.8542 1.6614 15.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.25 5.15 4.28 3.50 3.08 2.84 2.15 -
P/RPS 24.43 25.93 18.70 18.13 17.63 16.23 10.41 76.87%
P/EPS 62.69 83.33 51.94 60.24 77.97 57.96 36.01 44.86%
EY 1.60 1.20 1.93 1.66 1.28 1.73 2.78 -30.87%
DY 0.52 0.00 0.99 0.00 0.89 0.00 1.74 -55.39%
P/NAPS 2.53 2.15 1.83 1.54 1.37 1.27 1.08 76.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 -
Price 5.60 6.60 5.00 3.94 3.68 3.08 2.70 -
P/RPS 21.89 33.23 21.84 20.40 21.07 17.60 13.07 41.16%
P/EPS 56.17 106.80 60.68 67.81 93.16 62.86 45.23 15.58%
EY 1.78 0.94 1.65 1.47 1.07 1.59 2.21 -13.46%
DY 0.58 0.00 0.85 0.00 0.75 0.00 1.39 -44.24%
P/NAPS 2.27 2.75 2.14 1.73 1.64 1.38 1.35 41.53%

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