[GENP] QoQ TTM 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- 25.15%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,030,192 906,415 777,331 657,458 595,376 576,578 559,044 50.25%
PBT 530,097 451,158 369,731 291,168 236,872 220,425 203,759 89.04%
Tax -113,739 -103,102 -81,188 -61,936 -53,539 -47,207 -47,770 78.21%
NP 416,358 348,056 288,543 229,232 183,333 173,218 155,989 92.30%
-
NP to SH 411,779 344,064 284,920 226,583 181,052 171,147 153,930 92.59%
-
Tax Rate 21.46% 22.85% 21.96% 21.27% 22.60% 21.42% 23.44% -
Total Cost 613,834 558,359 488,788 428,226 412,043 403,360 403,055 32.33%
-
Net Worth 2,147,133 2,056,690 1,942,060 1,858,272 1,803,728 1,752,046 1,704,427 16.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 105,437 105,437 56,272 56,272 52,343 52,343 48,461 67.82%
Div Payout % 25.61% 30.64% 19.75% 24.84% 28.91% 30.58% 31.48% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,147,133 2,056,690 1,942,060 1,858,272 1,803,728 1,752,046 1,704,427 16.62%
NOSH 756,033 753,366 752,736 752,336 751,553 748,737 747,555 0.75%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 40.42% 38.40% 37.12% 34.87% 30.79% 30.04% 27.90% -
ROE 19.18% 16.73% 14.67% 12.19% 10.04% 9.77% 9.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 136.26 120.32 103.27 87.39 79.22 77.01 74.78 49.12%
EPS 54.47 45.67 37.85 30.12 24.09 22.86 20.59 91.16%
DPS 14.00 14.00 7.50 7.50 7.00 7.00 6.50 66.70%
NAPS 2.84 2.73 2.58 2.47 2.40 2.34 2.28 15.75%
Adjusted Per Share Value based on latest NOSH - 752,336
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 114.86 101.06 86.67 73.31 66.38 64.29 62.33 50.25%
EPS 45.91 38.36 31.77 25.26 20.19 19.08 17.16 92.60%
DPS 11.76 11.76 6.27 6.27 5.84 5.84 5.40 67.93%
NAPS 2.394 2.2932 2.1654 2.0719 2.0111 1.9535 1.9004 16.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 8.40 8.65 6.40 6.25 5.15 4.28 3.50 -
P/RPS 6.16 7.19 6.20 7.15 6.50 5.56 4.68 20.08%
P/EPS 15.42 18.94 16.91 20.75 21.38 18.72 17.00 -6.29%
EY 6.48 5.28 5.91 4.82 4.68 5.34 5.88 6.68%
DY 1.67 1.62 1.17 1.20 1.36 1.64 1.86 -6.92%
P/NAPS 2.96 3.17 2.48 2.53 2.15 1.83 1.54 54.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 -
Price 8.45 8.75 7.15 5.60 6.60 5.00 3.94 -
P/RPS 6.20 7.27 6.92 6.41 8.33 6.49 5.27 11.43%
P/EPS 15.51 19.16 18.89 18.59 27.40 21.87 19.13 -13.03%
EY 6.45 5.22 5.29 5.38 3.65 4.57 5.23 14.98%
DY 1.66 1.60 1.05 1.34 1.06 1.40 1.65 0.40%
P/NAPS 2.98 3.21 2.77 2.27 2.75 2.14 1.73 43.64%

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