[GENP] YoY Cumulative 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- 161.5%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 442,759 319,328 594,988 341,720 260,840 229,923 207,716 13.43%
PBT 190,361 124,584 300,816 157,853 87,110 108,869 89,325 13.43%
Tax -49,800 -28,116 -68,744 -35,081 -20,352 -17,175 -16,676 19.99%
NP 140,561 96,468 232,072 122,772 66,758 91,694 72,649 11.62%
-
NP to SH 140,634 95,950 229,246 121,454 66,018 91,016 72,649 11.63%
-
Tax Rate 26.16% 22.57% 22.85% 22.22% 23.36% 15.78% 18.67% -
Total Cost 302,198 222,860 362,916 218,948 194,082 138,229 135,067 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 30,325 28,376 37,804 24,426 20,514 18,559 14,841 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 5.18% 3.96% 10.28% 6.54% 3.93% 5.84% 5.21% -
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 58.40 42.20 78.69 45.47 34.97 30.97 27.99 13.03%
EPS 18.55 12.68 30.32 16.16 8.85 12.26 9.79 11.23%
DPS 4.00 3.75 5.00 3.25 2.75 2.50 2.00 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 49.34 35.59 66.30 38.08 29.07 25.62 23.15 13.43%
EPS 15.67 10.69 25.55 13.53 7.36 10.14 8.10 11.62%
DPS 3.38 3.16 4.21 2.72 2.29 2.07 1.65 12.68%
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 11.42 13.03 10.42 13.75 8.81 5.52 6.32 10.35%
P/EPS 35.96 43.38 27.04 38.68 34.80 13.95 18.08 12.13%
EY 2.78 2.31 3.70 2.59 2.87 7.17 5.53 -10.82%
DY 0.60 0.68 0.61 0.52 0.89 1.46 1.13 -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 12.36 13.93 6.93 12.32 10.52 5.84 5.93 13.01%
P/EPS 38.92 46.37 17.97 34.65 41.58 14.76 16.96 14.84%
EY 2.57 2.16 5.56 2.89 2.40 6.77 5.90 -12.92%
DY 0.55 0.64 0.92 0.58 0.75 1.38 1.20 -12.18%
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