[GENP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
07-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -80.07%
YoY- -74.31%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 522,720 491,817 459,846 106,445 514,667 482,626 415,432 16.50%
PBT 216,456 208,898 217,738 43,025 226,624 211,677 178,650 13.61%
Tax -44,610 -40,120 -34,350 -8,235 -52,053 -45,217 -33,352 21.33%
NP 171,846 168,778 183,388 34,790 174,571 166,460 145,298 11.80%
-
NP to SH 169,797 167,090 182,032 34,790 174,571 166,460 145,298 10.91%
-
Tax Rate 20.61% 19.21% 15.78% 19.14% 22.97% 21.36% 18.67% -
Total Cost 350,874 323,038 276,458 71,655 340,096 316,166 270,134 18.98%
-
Net Worth 1,612,567 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 1,395,098 10.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 46,444 24,761 37,119 - 40,822 19,793 29,682 34.66%
Div Payout % 27.35% 14.82% 20.39% - 23.38% 11.89% 20.43% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,612,567 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 1,395,098 10.11%
NOSH 743,118 742,845 742,381 743,376 742,223 742,241 742,073 0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 32.88% 34.32% 39.88% 32.68% 33.92% 34.49% 34.98% -
ROE 10.53% 10.56% 11.68% 2.14% 12.12% 11.56% 10.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.34 66.21 61.94 14.32 69.34 65.02 55.98 16.39%
EPS 22.84 22.49 24.52 4.68 23.52 22.43 19.58 10.78%
DPS 6.25 3.33 5.00 0.00 5.50 2.67 4.00 34.54%
NAPS 2.17 2.13 2.10 2.19 1.94 1.94 1.88 10.00%
Adjusted Per Share Value based on latest NOSH - 743,376
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.28 54.84 51.27 11.87 57.38 53.81 46.32 16.49%
EPS 18.93 18.63 20.30 3.88 19.46 18.56 16.20 10.90%
DPS 5.18 2.76 4.14 0.00 4.55 2.21 3.31 34.68%
NAPS 1.798 1.7642 1.7383 1.8152 1.6055 1.6055 1.5555 10.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.15 2.32 1.71 1.69 1.82 1.83 1.77 -
P/RPS 3.06 3.50 2.76 11.80 2.62 2.81 3.16 -2.11%
P/EPS 9.41 10.31 6.97 36.11 7.74 8.16 9.04 2.70%
EY 10.63 9.70 14.34 2.77 12.92 12.26 11.06 -2.60%
DY 2.91 1.44 2.92 0.00 3.02 1.46 2.26 18.30%
P/NAPS 0.99 1.09 0.81 0.77 0.94 0.94 0.94 3.50%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 25/08/04 -
Price 2.70 2.16 1.81 1.65 1.65 1.76 1.66 -
P/RPS 3.84 3.26 2.92 11.52 2.38 2.71 2.97 18.62%
P/EPS 11.82 9.60 7.38 35.26 7.02 7.85 8.48 24.70%
EY 8.46 10.41 13.55 2.84 14.25 12.74 11.80 -19.84%
DY 2.31 1.54 2.76 0.00 3.33 1.52 2.41 -2.77%
P/NAPS 1.24 1.01 0.86 0.75 0.85 0.91 0.88 25.60%

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