[GENP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 25.75%
YoY- 85.1%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 932,443 669,374 1,182,106 777,331 559,044 521,560 482,283 11.60%
PBT 396,424 248,994 597,485 369,731 203,759 224,540 211,540 11.03%
Tax -96,534 -53,588 -134,663 -81,188 -47,770 -48,665 -49,397 11.80%
NP 299,890 195,406 462,822 288,543 155,989 175,875 162,143 10.78%
-
NP to SH 299,796 194,170 457,230 284,920 153,930 175,044 162,143 10.78%
-
Tax Rate 24.35% 21.52% 22.54% 21.96% 23.44% 21.67% 23.35% -
Total Cost 632,553 473,968 719,284 488,788 403,055 345,685 320,140 12.01%
-
Net Worth 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 11.45%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 70,126 66,253 118,794 56,272 48,461 44,544 35,253 12.13%
Div Payout % 23.39% 34.12% 25.98% 19.75% 31.48% 25.45% 21.74% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 11.45%
NOSH 758,769 757,506 756,666 752,736 747,555 742,467 742,475 0.36%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.16% 29.19% 39.15% 37.12% 27.90% 33.72% 33.62% -
ROE 10.85% 7.86% 19.75% 14.67% 9.03% 11.07% 11.26% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 122.89 88.37 156.23 103.27 74.78 70.25 64.96 11.20%
EPS 39.51 25.63 60.43 37.85 20.59 23.58 21.84 10.37%
DPS 9.25 8.75 15.75 7.50 6.50 6.00 4.75 11.74%
NAPS 3.64 3.26 3.06 2.58 2.28 2.13 1.94 11.05%
Adjusted Per Share Value based on latest NOSH - 752,736
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.91 74.59 131.73 86.62 62.30 58.12 53.74 11.61%
EPS 33.41 21.64 50.95 31.75 17.15 19.51 18.07 10.78%
DPS 7.81 7.38 13.24 6.27 5.40 4.96 3.93 12.12%
NAPS 3.0778 2.7519 2.5802 2.1642 1.8994 1.7623 1.6052 11.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.72 6.00 4.60 6.40 3.50 2.32 1.83 -
P/RPS 6.28 6.79 2.94 6.20 4.68 3.30 2.82 14.26%
P/EPS 19.54 23.41 7.61 16.91 17.00 9.84 8.38 15.14%
EY 5.12 4.27 13.14 5.91 5.88 10.16 11.93 -13.14%
DY 1.20 1.46 3.42 1.17 1.86 2.59 2.60 -12.08%
P/NAPS 2.12 1.84 1.50 2.48 1.54 1.09 0.94 14.50%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 25/11/05 30/11/04 -
Price 8.81 6.23 3.38 7.15 3.94 2.16 1.76 -
P/RPS 7.17 7.05 2.16 6.92 5.27 3.07 2.71 17.59%
P/EPS 22.30 24.30 5.59 18.89 19.13 9.16 8.06 18.47%
EY 4.48 4.11 17.88 5.29 5.23 10.91 12.41 -15.61%
DY 1.05 1.40 4.66 1.05 1.65 2.78 2.70 -14.55%
P/NAPS 2.42 1.91 1.10 2.77 1.73 1.01 0.91 17.69%

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