[GENP] YoY Annualized Quarter 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- 30.75%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 885,518 638,656 1,189,976 683,440 521,680 459,846 415,432 13.43%
PBT 380,722 249,168 601,632 315,706 174,220 217,738 178,650 13.43%
Tax -99,600 -56,232 -137,488 -70,162 -40,704 -34,350 -33,352 19.99%
NP 281,122 192,936 464,144 245,544 133,516 183,388 145,298 11.62%
-
NP to SH 281,268 191,900 458,492 242,908 132,036 182,032 145,298 11.63%
-
Tax Rate 26.16% 22.57% 22.85% 22.22% 23.36% 15.78% 18.67% -
Total Cost 604,396 445,720 725,832 437,896 388,164 276,458 270,134 14.35%
-
Net Worth 2,714,122 2,421,451 2,230,460 1,856,382 1,678,423 1,559,001 1,395,098 11.72%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 60,650 56,752 75,608 48,852 41,028 37,119 29,682 12.64%
Div Payout % 21.56% 29.57% 16.49% 20.11% 31.07% 20.39% 20.43% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 2,714,122 2,421,451 2,230,460 1,856,382 1,678,423 1,559,001 1,395,098 11.72%
NOSH 758,134 756,703 756,088 751,571 745,966 742,381 742,073 0.35%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 31.75% 30.21% 39.00% 35.93% 25.59% 39.88% 34.98% -
ROE 10.36% 7.93% 20.56% 13.09% 7.87% 11.68% 10.41% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 116.80 84.40 157.39 90.93 69.93 61.94 55.98 13.03%
EPS 37.10 25.36 60.64 32.32 17.70 24.52 19.58 11.23%
DPS 8.00 7.50 10.00 6.50 5.50 5.00 4.00 12.24%
NAPS 3.58 3.20 2.95 2.47 2.25 2.10 1.88 11.32%
Adjusted Per Share Value based on latest NOSH - 752,336
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.68 71.17 132.61 76.16 58.14 51.24 46.30 13.43%
EPS 31.34 21.38 51.09 27.07 14.71 20.29 16.19 11.63%
DPS 6.76 6.32 8.43 5.44 4.57 4.14 3.31 12.63%
NAPS 3.0246 2.6984 2.4856 2.0687 1.8704 1.7373 1.5547 11.72%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.67 5.50 8.20 6.25 3.08 1.71 1.77 -
P/RPS 5.71 6.52 5.21 6.87 4.40 2.76 3.16 10.35%
P/EPS 17.98 21.69 13.52 19.34 17.40 6.97 9.04 12.13%
EY 5.56 4.61 7.40 5.17 5.75 14.34 11.06 -10.82%
DY 1.20 1.36 1.22 1.04 1.79 2.92 2.26 -10.00%
P/NAPS 1.86 1.72 2.78 2.53 1.37 0.81 0.94 12.04%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 26/08/08 23/08/07 30/08/06 26/08/05 25/08/04 -
Price 7.22 5.88 5.45 5.60 3.68 1.81 1.66 -
P/RPS 6.18 6.97 3.46 6.16 5.26 2.92 2.97 12.98%
P/EPS 19.46 23.19 8.99 17.33 20.79 7.38 8.48 14.84%
EY 5.14 4.31 11.13 5.77 4.81 13.55 11.80 -12.92%
DY 1.11 1.28 1.83 1.16 1.49 2.76 2.41 -12.11%
P/NAPS 2.02 1.84 1.85 2.27 1.64 0.86 0.88 14.84%

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