[GENP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.79%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 833,797 896,311 1,030,192 595,376 546,753 527,440 414,698 12.33%
PBT 348,925 387,472 530,097 236,872 221,243 226,483 193,077 10.36%
Tax -77,775 -88,739 -113,739 -53,539 -47,653 -50,981 -47,771 8.45%
NP 271,150 298,733 416,358 183,333 173,590 175,502 145,306 10.95%
-
NP to SH 268,049 295,953 411,779 181,052 171,548 175,502 145,306 10.73%
-
Tax Rate 22.29% 22.90% 21.46% 22.60% 21.54% 22.51% 24.74% -
Total Cost 562,647 597,578 613,834 412,043 373,163 351,938 269,392 13.05%
-
Net Worth 2,613,922 2,384,297 2,147,133 1,803,728 1,662,988 1,523,920 1,373,665 11.31%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 68,190 75,653 105,437 52,343 46,507 40,838 33,362 12.64%
Div Payout % 25.44% 25.56% 25.61% 28.91% 27.11% 23.27% 22.96% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 2,613,922 2,384,297 2,147,133 1,803,728 1,662,988 1,523,920 1,373,665 11.31%
NOSH 757,658 756,919 756,033 751,553 745,734 743,376 742,521 0.33%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 32.52% 33.33% 40.42% 30.79% 31.75% 33.27% 35.04% -
ROE 10.25% 12.41% 19.18% 10.04% 10.32% 11.52% 10.58% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 110.05 118.42 136.26 79.22 73.32 70.95 55.85 11.96%
EPS 35.38 39.10 54.47 24.09 23.00 23.61 19.57 10.36%
DPS 9.00 10.00 14.00 7.00 6.25 5.50 4.50 12.24%
NAPS 3.45 3.15 2.84 2.40 2.23 2.05 1.85 10.93%
Adjusted Per Share Value based on latest NOSH - 751,553
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 92.92 99.88 114.80 66.35 60.93 58.78 46.21 12.34%
EPS 29.87 32.98 45.89 20.18 19.12 19.56 16.19 10.74%
DPS 7.60 8.43 11.75 5.83 5.18 4.55 3.72 12.63%
NAPS 2.9129 2.657 2.3927 2.01 1.8532 1.6982 1.5308 11.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.95 4.28 8.40 5.15 2.84 1.69 2.25 -
P/RPS 6.32 3.61 6.16 6.50 3.87 2.38 4.03 7.78%
P/EPS 19.64 10.95 15.42 21.38 12.35 7.16 11.50 9.32%
EY 5.09 9.14 6.48 4.68 8.10 13.97 8.70 -8.54%
DY 1.29 2.34 1.67 1.36 2.20 3.25 2.00 -7.04%
P/NAPS 2.01 1.36 2.96 2.15 1.27 0.82 1.22 8.67%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 28/05/08 24/05/07 31/05/06 07/06/05 25/05/04 -
Price 6.65 5.55 8.45 6.60 3.08 1.65 1.72 -
P/RPS 6.04 4.69 6.20 8.33 4.20 2.33 3.08 11.87%
P/EPS 18.80 14.19 15.51 27.40 13.39 6.99 8.79 13.50%
EY 5.32 7.04 6.45 3.65 7.47 14.31 11.38 -11.89%
DY 1.35 1.80 1.66 1.06 2.03 3.33 2.62 -10.45%
P/NAPS 1.93 1.76 2.98 2.75 1.38 0.80 0.93 12.93%

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