[GENP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.79%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 906,415 777,331 657,458 595,376 576,578 559,044 553,637 38.78%
PBT 451,158 369,731 291,168 236,872 220,425 203,759 194,697 74.84%
Tax -103,102 -81,188 -61,936 -53,539 -47,207 -47,770 -47,787 66.73%
NP 348,056 288,543 229,232 183,333 173,218 155,989 146,910 77.43%
-
NP to SH 344,064 284,920 226,583 181,052 171,147 153,930 144,799 77.78%
-
Tax Rate 22.85% 21.96% 21.27% 22.60% 21.42% 23.44% 24.54% -
Total Cost 558,359 488,788 428,226 412,043 403,360 403,055 406,727 23.44%
-
Net Worth 2,056,690 1,942,060 1,858,272 1,803,728 1,752,046 1,704,427 1,679,069 14.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 105,437 56,272 56,272 52,343 52,343 48,461 48,461 67.66%
Div Payout % 30.64% 19.75% 24.84% 28.91% 30.58% 31.48% 33.47% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,056,690 1,942,060 1,858,272 1,803,728 1,752,046 1,704,427 1,679,069 14.43%
NOSH 753,366 752,736 752,336 751,553 748,737 747,555 746,253 0.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 38.40% 37.12% 34.87% 30.79% 30.04% 27.90% 26.54% -
ROE 16.73% 14.67% 12.19% 10.04% 9.77% 9.03% 8.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 120.32 103.27 87.39 79.22 77.01 74.78 74.19 37.91%
EPS 45.67 37.85 30.12 24.09 22.86 20.59 19.40 76.68%
DPS 14.00 7.50 7.50 7.00 7.00 6.50 6.50 66.54%
NAPS 2.73 2.58 2.47 2.40 2.34 2.28 2.25 13.71%
Adjusted Per Share Value based on latest NOSH - 751,553
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.01 86.62 73.27 66.35 64.25 62.30 61.70 38.78%
EPS 38.34 31.75 25.25 20.18 19.07 17.15 16.14 77.75%
DPS 11.75 6.27 6.27 5.83 5.83 5.40 5.40 67.67%
NAPS 2.2919 2.1642 2.0708 2.01 1.9524 1.8994 1.8711 14.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 8.65 6.40 6.25 5.15 4.28 3.50 3.08 -
P/RPS 7.19 6.20 7.15 6.50 5.56 4.68 4.15 44.10%
P/EPS 18.94 16.91 20.75 21.38 18.72 17.00 15.87 12.47%
EY 5.28 5.91 4.82 4.68 5.34 5.88 6.30 -11.07%
DY 1.62 1.17 1.20 1.36 1.64 1.86 2.11 -16.11%
P/NAPS 3.17 2.48 2.53 2.15 1.83 1.54 1.37 74.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 22/11/07 23/08/07 24/05/07 28/02/07 23/11/06 30/08/06 -
Price 8.75 7.15 5.60 6.60 5.00 3.94 3.68 -
P/RPS 7.27 6.92 6.41 8.33 6.49 5.27 4.96 28.94%
P/EPS 19.16 18.89 18.59 27.40 21.87 19.13 18.97 0.66%
EY 5.22 5.29 5.38 3.65 4.57 5.23 5.27 -0.63%
DY 1.60 1.05 1.34 1.06 1.40 1.65 1.77 -6.49%
P/NAPS 3.21 2.77 2.27 2.75 2.14 1.73 1.64 56.28%

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