[GENP] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.76%
YoY- 101.03%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 988,583 755,567 1,036,003 906,415 576,578 522,720 514,667 11.48%
PBT 439,739 301,934 482,886 451,158 220,425 216,456 226,624 11.67%
Tax -115,532 -63,964 -105,659 -103,102 -47,207 -45,045 -52,053 14.20%
NP 324,207 237,970 377,227 348,056 173,218 171,411 174,571 10.86%
-
NP to SH 324,210 235,661 373,252 344,064 171,147 169,797 174,571 10.86%
-
Tax Rate 26.27% 21.18% 21.88% 22.85% 21.42% 20.81% 22.97% -
Total Cost 664,376 517,597 658,776 558,359 403,360 351,309 340,096 11.80%
-
Net Worth 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 12.17%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 94,857 68,190 75,653 105,437 52,343 46,507 40,838 15.07%
Div Payout % 29.26% 28.94% 20.27% 30.64% 30.58% 27.39% 23.39% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 12.17%
NOSH 758,988 757,765 756,919 753,366 748,737 745,048 742,179 0.37%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 32.80% 31.50% 36.41% 38.40% 30.04% 32.79% 33.92% -
ROE 11.30% 9.26% 15.91% 16.73% 9.77% 11.40% 12.12% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 130.25 99.71 136.87 120.32 77.01 70.16 69.35 11.07%
EPS 42.72 31.10 49.31 45.67 22.86 22.79 23.52 10.45%
DPS 12.50 9.00 10.00 14.00 7.00 6.25 5.50 14.65%
NAPS 3.78 3.36 3.10 2.73 2.34 2.00 1.94 11.75%
Adjusted Per Share Value based on latest NOSH - 753,366
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 110.22 84.24 115.51 101.06 64.29 58.28 57.38 11.48%
EPS 36.15 26.28 41.62 38.36 19.08 18.93 19.46 10.86%
DPS 10.58 7.60 8.44 11.76 5.84 5.19 4.55 15.09%
NAPS 3.1988 2.8388 2.6162 2.2932 1.9535 1.6614 1.6054 12.17%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 8.80 6.24 3.54 8.65 4.28 2.15 1.82 -
P/RPS 6.76 6.26 2.59 7.19 5.56 3.06 2.62 17.10%
P/EPS 20.60 20.06 7.18 18.94 18.72 9.43 7.74 17.71%
EY 4.85 4.98 13.93 5.28 5.34 10.60 12.92 -15.06%
DY 1.42 1.44 2.82 1.62 1.64 2.91 3.02 -11.81%
P/NAPS 2.33 1.86 1.14 3.17 1.83 1.08 0.94 16.32%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 24/02/10 24/02/09 28/02/08 28/02/07 22/02/06 25/02/05 -
Price 7.97 6.18 4.10 8.75 5.00 2.70 1.65 -
P/RPS 6.12 6.20 3.00 7.27 6.49 3.85 2.38 17.03%
P/EPS 18.66 19.87 8.31 19.16 21.87 11.85 7.01 17.71%
EY 5.36 5.03 12.03 5.22 4.57 8.44 14.26 -15.04%
DY 1.57 1.46 2.44 1.60 1.40 2.31 3.33 -11.77%
P/NAPS 2.11 1.84 1.32 3.21 2.14 1.35 0.85 16.35%

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