[GENP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.87%
YoY- 29.07%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 491,817 459,846 106,445 514,667 482,626 415,432 374,688 19.86%
PBT 208,898 217,738 43,025 226,624 211,677 178,650 172,664 13.52%
Tax -40,120 -34,350 -8,235 -52,053 -45,217 -33,352 -37,228 5.10%
NP 168,778 183,388 34,790 174,571 166,460 145,298 135,436 15.78%
-
NP to SH 167,090 182,032 34,790 174,571 166,460 145,298 135,436 15.01%
-
Tax Rate 19.21% 15.78% 19.14% 22.97% 21.36% 18.67% 21.56% -
Total Cost 323,038 276,458 71,655 340,096 316,166 270,134 239,252 22.13%
-
Net Worth 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 1,395,098 1,373,665 9.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 24,761 37,119 - 40,822 19,793 29,682 - -
Div Payout % 14.82% 20.39% - 23.38% 11.89% 20.43% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 1,395,098 1,373,665 9.87%
NOSH 742,845 742,381 743,376 742,223 742,241 742,073 742,521 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 34.32% 39.88% 32.68% 33.92% 34.49% 34.98% 36.15% -
ROE 10.56% 11.68% 2.14% 12.12% 11.56% 10.41% 9.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 66.21 61.94 14.32 69.34 65.02 55.98 50.46 19.83%
EPS 22.49 24.52 4.68 23.52 22.43 19.58 18.24 14.97%
DPS 3.33 5.00 0.00 5.50 2.67 4.00 0.00 -
NAPS 2.13 2.10 2.19 1.94 1.94 1.88 1.85 9.84%
Adjusted Per Share Value based on latest NOSH - 742,179
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.84 51.27 11.87 57.38 53.81 46.32 41.78 19.86%
EPS 18.63 20.30 3.88 19.46 18.56 16.20 15.10 15.01%
DPS 2.76 4.14 0.00 4.55 2.21 3.31 0.00 -
NAPS 1.7642 1.7383 1.8152 1.6055 1.6055 1.5555 1.5316 9.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.32 1.71 1.69 1.82 1.83 1.77 2.25 -
P/RPS 3.50 2.76 11.80 2.62 2.81 3.16 4.46 -14.90%
P/EPS 10.31 6.97 36.11 7.74 8.16 9.04 12.34 -11.28%
EY 9.70 14.34 2.77 12.92 12.26 11.06 8.11 12.66%
DY 1.44 2.92 0.00 3.02 1.46 2.26 0.00 -
P/NAPS 1.09 0.81 0.77 0.94 0.94 0.94 1.22 -7.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 25/08/04 25/05/04 -
Price 2.16 1.81 1.65 1.65 1.76 1.66 1.72 -
P/RPS 3.26 2.92 11.52 2.38 2.71 2.97 3.41 -2.95%
P/EPS 9.60 7.38 35.26 7.02 7.85 8.48 9.43 1.19%
EY 10.41 13.55 2.84 14.25 12.74 11.80 10.60 -1.19%
DY 1.54 2.76 0.00 3.33 1.52 2.41 0.00 -
P/NAPS 1.01 0.86 0.75 0.85 0.91 0.88 0.93 5.65%

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