[GENP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.05%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 264,220 192,444 149,276 171,391 144,347 130,362 130,478 59.99%
PBT 135,430 93,594 64,259 76,448 56,867 39,298 47,812 100.06%
Tax -32,150 -17,906 -17,175 -13,957 -12,898 -9,509 -10,843 106.25%
NP 103,280 75,688 47,084 62,491 43,969 29,789 36,969 98.23%
-
NP to SH 101,770 75,008 46,446 61,696 43,433 29,477 36,541 97.82%
-
Tax Rate 23.74% 19.13% 26.73% 18.26% 22.68% 24.20% 22.68% -
Total Cost 160,940 116,756 102,192 108,900 100,378 100,573 93,509 43.56%
-
Net Worth 1,942,060 1,858,272 1,803,728 1,752,046 1,704,427 1,679,069 1,662,988 10.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 24,450 - 31,821 - 20,521 - -
Div Payout % - 32.60% - 51.58% - 69.62% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,942,060 1,858,272 1,803,728 1,752,046 1,704,427 1,679,069 1,662,988 10.88%
NOSH 752,736 752,336 751,553 748,737 747,555 746,253 745,734 0.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 39.09% 39.33% 31.54% 36.46% 30.46% 22.85% 28.33% -
ROE 5.24% 4.04% 2.57% 3.52% 2.55% 1.76% 2.20% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.10 25.58 19.86 22.89 19.31 17.47 17.50 58.97%
EPS 13.52 9.97 6.18 8.24 5.81 3.95 4.90 96.60%
DPS 0.00 3.25 0.00 4.25 0.00 2.75 0.00 -
NAPS 2.58 2.47 2.40 2.34 2.28 2.25 2.23 10.19%
Adjusted Per Share Value based on latest NOSH - 748,737
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.46 21.46 16.64 19.11 16.09 14.54 14.55 59.97%
EPS 11.35 8.36 5.18 6.88 4.84 3.29 4.07 97.99%
DPS 0.00 2.73 0.00 3.55 0.00 2.29 0.00 -
NAPS 2.1654 2.0719 2.0111 1.9535 1.9004 1.8721 1.8542 10.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.40 6.25 5.15 4.28 3.50 3.08 2.84 -
P/RPS 18.23 24.43 25.93 18.70 18.13 17.63 16.23 8.04%
P/EPS 47.34 62.69 83.33 51.94 60.24 77.97 57.96 -12.61%
EY 2.11 1.60 1.20 1.93 1.66 1.28 1.73 14.14%
DY 0.00 0.52 0.00 0.99 0.00 0.89 0.00 -
P/NAPS 2.48 2.53 2.15 1.83 1.54 1.37 1.27 56.16%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 31/05/06 -
Price 7.15 5.60 6.60 5.00 3.94 3.68 3.08 -
P/RPS 20.37 21.89 33.23 21.84 20.40 21.07 17.60 10.22%
P/EPS 52.88 56.17 106.80 60.68 67.81 93.16 62.86 -10.87%
EY 1.89 1.78 0.94 1.65 1.47 1.07 1.59 12.20%
DY 0.00 0.58 0.00 0.85 0.00 0.75 0.00 -
P/NAPS 2.77 2.27 2.75 2.14 1.73 1.64 1.38 59.05%

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