[GENP] YoY Cumulative 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- 56.37%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 755,567 1,036,003 906,415 576,578 522,720 514,667 490,818 7.44%
PBT 301,934 482,886 451,158 220,425 216,456 226,624 211,441 6.11%
Tax -63,964 -105,659 -103,102 -47,207 -44,610 -52,053 -76,191 -2.87%
NP 237,970 377,227 348,056 173,218 171,846 174,571 135,250 9.86%
-
NP to SH 235,661 373,252 344,064 171,147 169,797 174,571 135,250 9.68%
-
Tax Rate 21.18% 21.88% 22.85% 21.42% 20.61% 22.97% 36.03% -
Total Cost 517,597 658,776 558,359 403,360 350,874 340,096 355,568 6.45%
-
Net Worth 2,544,411 2,344,642 2,054,450 1,748,074 1,612,567 1,439,913 1,334,703 11.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 68,153 75,633 105,356 52,292 46,444 40,822 33,367 12.62%
Div Payout % 28.92% 20.26% 30.62% 30.55% 27.35% 23.38% 24.67% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 2,544,411 2,344,642 2,054,450 1,748,074 1,612,567 1,439,913 1,334,703 11.34%
NOSH 757,265 756,336 752,545 747,040 743,118 742,223 741,502 0.35%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 31.50% 36.41% 38.40% 30.04% 32.88% 33.92% 27.56% -
ROE 9.26% 15.92% 16.75% 9.79% 10.53% 12.12% 10.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.78 136.98 120.45 77.18 70.34 69.34 66.19 7.07%
EPS 31.12 49.35 45.72 22.91 22.84 23.52 18.24 9.30%
DPS 9.00 10.00 14.00 7.00 6.25 5.50 4.50 12.23%
NAPS 3.36 3.10 2.73 2.34 2.17 1.94 1.80 10.95%
Adjusted Per Share Value based on latest NOSH - 748,737
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.24 115.51 101.06 64.29 58.28 57.38 54.73 7.44%
EPS 26.28 41.62 38.36 19.08 18.93 19.46 15.08 9.69%
DPS 7.60 8.43 11.75 5.83 5.18 4.55 3.72 12.63%
NAPS 2.837 2.6142 2.2907 1.9491 1.798 1.6055 1.4882 11.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.24 3.54 8.65 4.28 2.15 1.82 1.75 -
P/RPS 6.25 2.58 7.18 5.55 3.06 2.62 2.64 15.43%
P/EPS 20.05 7.17 18.92 18.68 9.41 7.74 9.59 13.06%
EY 4.99 13.94 5.29 5.35 10.63 12.92 10.42 -11.53%
DY 1.44 2.82 1.62 1.64 2.91 3.02 2.57 -9.19%
P/NAPS 1.86 1.14 3.17 1.83 0.99 0.94 0.97 11.45%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 -
Price 6.18 4.10 8.75 5.00 2.70 1.65 2.25 -
P/RPS 6.19 2.99 7.26 6.48 3.84 2.38 3.40 10.49%
P/EPS 19.86 8.31 19.14 21.82 11.82 7.02 12.34 8.24%
EY 5.04 12.04 5.23 4.58 8.46 14.25 8.11 -7.61%
DY 1.46 2.44 1.60 1.40 2.31 3.33 2.00 -5.10%
P/NAPS 1.84 1.32 3.21 2.14 1.24 0.85 1.25 6.64%

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