[GENP] YoY 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- 42.05%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 240,565 154,372 300,475 171,391 153,857 152,697 120,313 12.22%
PBT 96,216 43,276 157,875 76,448 59,782 67,866 52,782 10.51%
Tax -17,243 -6,867 -35,871 -13,957 -14,520 -18,140 -15,484 1.80%
NP 78,973 36,409 122,004 62,491 45,262 49,726 37,298 13.30%
-
NP to SH 78,353 36,862 120,840 61,696 44,479 49,726 37,298 13.15%
-
Tax Rate 17.92% 15.87% 22.72% 18.26% 24.29% 26.73% 29.34% -
Total Cost 161,592 117,963 178,471 108,900 108,595 102,971 83,015 11.72%
-
Net Worth 2,546,093 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 11.35%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 39,782 37,845 80,986 31,821 27,939 25,976 20,391 11.77%
Div Payout % 50.77% 102.67% 67.02% 51.58% 62.81% 52.24% 54.67% -
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 2,546,093 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 11.35%
NOSH 757,765 756,919 753,366 748,737 745,048 742,179 741,510 0.36%
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 32.83% 23.59% 40.60% 36.46% 29.42% 32.57% 31.00% -
ROE 3.08% 1.57% 5.88% 3.52% 2.98% 3.45% 2.79% -
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 31.75 20.39 39.88 22.89 20.65 20.57 16.23 11.82%
EPS 10.34 4.87 16.04 8.24 5.97 6.70 5.03 12.74%
DPS 5.25 5.00 10.75 4.25 3.75 3.50 2.75 11.36%
NAPS 3.36 3.10 2.73 2.34 2.00 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 26.82 17.21 33.50 19.11 17.15 17.03 13.41 12.23%
EPS 8.74 4.11 13.47 6.88 4.96 5.54 4.16 13.15%
DPS 4.44 4.22 9.03 3.55 3.12 2.90 2.27 11.81%
NAPS 2.8388 2.6162 2.2932 1.9535 1.6614 1.6054 1.4882 11.35%
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 19.66 17.36 21.69 18.70 10.41 8.85 10.79 10.50%
P/EPS 60.35 72.69 53.93 51.94 36.01 27.16 34.79 9.60%
EY 1.66 1.38 1.85 1.93 2.78 3.68 2.87 -8.71%
DY 0.84 1.41 1.24 0.99 1.74 1.92 1.57 -9.89%
P/NAPS 1.86 1.14 3.17 1.83 1.08 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 19.47 20.10 21.94 21.84 13.07 8.02 13.87 5.80%
P/EPS 59.77 84.19 54.55 60.68 45.23 24.63 44.73 4.94%
EY 1.67 1.19 1.83 1.65 2.21 4.06 2.24 -4.77%
DY 0.85 1.22 1.23 0.85 1.39 2.12 1.22 -5.83%
P/NAPS 1.84 1.32 3.21 2.14 1.35 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