[GENP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 423.23%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 130,478 522,720 491,817 459,846 106,445 514,667 482,626 -58.22%
PBT 47,812 216,456 208,898 217,738 43,025 226,624 211,677 -62.94%
Tax -10,843 -44,610 -40,120 -34,350 -8,235 -52,053 -45,217 -61.43%
NP 36,969 171,846 168,778 183,388 34,790 174,571 166,460 -63.36%
-
NP to SH 36,541 169,797 167,090 182,032 34,790 174,571 166,460 -63.64%
-
Tax Rate 22.68% 20.61% 19.21% 15.78% 19.14% 22.97% 21.36% -
Total Cost 93,509 350,874 323,038 276,458 71,655 340,096 316,166 -55.64%
-
Net Worth 1,745,019 1,612,567 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 13.68%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 46,444 24,761 37,119 - 40,822 19,793 -
Div Payout % - 27.35% 14.82% 20.39% - 23.38% 11.89% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,745,019 1,612,567 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 13.68%
NOSH 745,734 743,118 742,845 742,381 743,376 742,223 742,241 0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 28.33% 32.88% 34.32% 39.88% 32.68% 33.92% 34.49% -
ROE 2.09% 10.53% 10.56% 11.68% 2.14% 12.12% 11.56% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.50 70.34 66.21 61.94 14.32 69.34 65.02 -58.34%
EPS 4.90 22.84 22.49 24.52 4.68 23.52 22.43 -63.76%
DPS 0.00 6.25 3.33 5.00 0.00 5.50 2.67 -
NAPS 2.34 2.17 2.13 2.10 2.19 1.94 1.94 13.32%
Adjusted Per Share Value based on latest NOSH - 742,747
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.54 58.25 54.81 51.24 11.86 57.35 53.78 -58.22%
EPS 4.07 18.92 18.62 20.29 3.88 19.45 18.55 -63.65%
DPS 0.00 5.18 2.76 4.14 0.00 4.55 2.21 -
NAPS 1.9446 1.797 1.7632 1.7373 1.8142 1.6046 1.6047 13.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.84 2.15 2.32 1.71 1.69 1.82 1.83 -
P/RPS 16.23 3.06 3.50 2.76 11.80 2.62 2.81 222.25%
P/EPS 57.96 9.41 10.31 6.97 36.11 7.74 8.16 269.95%
EY 1.73 10.63 9.70 14.34 2.77 12.92 12.26 -72.92%
DY 0.00 2.91 1.44 2.92 0.00 3.02 1.46 -
P/NAPS 1.21 0.99 1.09 0.81 0.77 0.94 0.94 18.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 -
Price 3.08 2.70 2.16 1.81 1.65 1.65 1.76 -
P/RPS 17.60 3.84 3.26 2.92 11.52 2.38 2.71 248.49%
P/EPS 62.86 11.82 9.60 7.38 35.26 7.02 7.85 300.76%
EY 1.59 8.46 10.41 13.55 2.84 14.25 12.74 -75.05%
DY 0.00 2.31 1.54 2.76 0.00 3.33 1.52 -
P/NAPS 1.32 1.24 1.01 0.86 0.75 0.85 0.91 28.17%

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