[GENP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.48%
YoY- 5.03%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 576,578 540,249 521,680 130,478 522,720 491,817 459,846 16.22%
PBT 220,425 191,969 174,220 47,812 216,456 208,898 217,738 0.81%
Tax -47,207 -44,333 -40,704 -10,843 -44,610 -40,120 -34,350 23.53%
NP 173,218 147,636 133,516 36,969 171,846 168,778 183,388 -3.72%
-
NP to SH 171,147 145,934 132,036 36,541 169,797 167,090 182,032 -4.01%
-
Tax Rate 21.42% 23.09% 23.36% 22.68% 20.61% 19.21% 15.78% -
Total Cost 403,360 392,613 388,164 93,509 350,874 323,038 276,458 28.55%
-
Net Worth 1,748,074 1,702,239 1,678,423 1,745,019 1,612,567 1,582,260 1,559,001 7.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 52,292 27,375 41,028 - 46,444 24,761 37,119 25.58%
Div Payout % 30.55% 18.76% 31.07% - 27.35% 14.82% 20.39% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,748,074 1,702,239 1,678,423 1,745,019 1,612,567 1,582,260 1,559,001 7.90%
NOSH 747,040 746,596 745,966 745,734 743,118 742,845 742,381 0.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 30.04% 27.33% 25.59% 28.33% 32.88% 34.32% 39.88% -
ROE 9.79% 8.57% 7.87% 2.09% 10.53% 10.56% 11.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 77.18 72.36 69.93 17.50 70.34 66.21 61.94 15.74%
EPS 22.91 19.55 17.70 4.90 22.84 22.49 24.52 -4.41%
DPS 7.00 3.67 5.50 0.00 6.25 3.33 5.00 25.06%
NAPS 2.34 2.28 2.25 2.34 2.17 2.13 2.10 7.45%
Adjusted Per Share Value based on latest NOSH - 745,734
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.25 60.20 58.14 14.54 58.25 54.81 51.24 16.23%
EPS 19.07 16.26 14.71 4.07 18.92 18.62 20.29 -4.03%
DPS 5.83 3.05 4.57 0.00 5.18 2.76 4.14 25.55%
NAPS 1.948 1.8969 1.8704 1.9446 1.797 1.7632 1.7373 7.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.28 3.50 3.08 2.84 2.15 2.32 1.71 -
P/RPS 5.55 4.84 4.40 16.23 3.06 3.50 2.76 59.11%
P/EPS 18.68 17.91 17.40 57.96 9.41 10.31 6.97 92.59%
EY 5.35 5.58 5.75 1.73 10.63 9.70 14.34 -48.08%
DY 1.64 1.05 1.79 0.00 2.91 1.44 2.92 -31.85%
P/NAPS 1.83 1.54 1.37 1.21 0.99 1.09 0.81 71.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 -
Price 5.00 3.94 3.68 3.08 2.70 2.16 1.81 -
P/RPS 6.48 5.44 5.26 17.60 3.84 3.26 2.92 69.88%
P/EPS 21.82 20.16 20.79 62.86 11.82 9.60 7.38 105.59%
EY 4.58 4.96 4.81 1.59 8.46 10.41 13.55 -51.38%
DY 1.40 0.93 1.49 0.00 2.31 1.54 2.76 -36.31%
P/NAPS 2.14 1.73 1.64 1.32 1.24 1.01 0.86 83.32%

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