[GENP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 71.85%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 229,923 106,445 514,667 361,970 207,716 93,672 490,818 -39.71%
PBT 108,869 43,025 226,624 158,758 89,325 43,166 211,441 -35.78%
Tax -17,175 -8,235 -52,053 -33,913 -16,676 -9,307 -76,191 -62.99%
NP 91,694 34,790 174,571 124,845 72,649 33,859 135,250 -22.84%
-
NP to SH 91,016 34,790 174,571 124,845 72,649 33,859 135,250 -23.22%
-
Tax Rate 15.78% 19.14% 22.97% 21.36% 18.67% 21.56% 36.03% -
Total Cost 138,229 71,655 340,096 237,125 135,067 59,813 355,568 -46.76%
-
Net Worth 1,559,001 1,627,993 1,439,913 1,439,948 1,395,098 1,373,665 1,334,703 10.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 18,559 - 40,822 14,844 14,841 - 33,367 -32.39%
Div Payout % 20.39% - 23.38% 11.89% 20.43% - 24.67% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,559,001 1,627,993 1,439,913 1,439,948 1,395,098 1,373,665 1,334,703 10.92%
NOSH 742,381 743,376 742,223 742,241 742,073 742,521 741,502 0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 39.88% 32.68% 33.92% 34.49% 34.98% 36.15% 27.56% -
ROE 5.84% 2.14% 12.12% 8.67% 5.21% 2.46% 10.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.97 14.32 69.34 48.77 27.99 12.62 66.19 -39.75%
EPS 12.26 4.68 23.52 16.82 9.79 4.56 18.24 -23.28%
DPS 2.50 0.00 5.50 2.00 2.00 0.00 4.50 -32.44%
NAPS 2.10 2.19 1.94 1.94 1.88 1.85 1.80 10.83%
Adjusted Per Share Value based on latest NOSH - 742,475
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.64 11.87 57.38 40.36 23.16 10.44 54.73 -39.70%
EPS 10.15 3.88 19.46 13.92 8.10 3.78 15.08 -23.21%
DPS 2.07 0.00 4.55 1.66 1.65 0.00 3.72 -32.37%
NAPS 1.7383 1.8152 1.6055 1.6055 1.5555 1.5316 1.4882 10.92%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.71 1.69 1.82 1.83 1.77 2.25 1.75 -
P/RPS 5.52 11.80 2.62 3.75 6.32 17.84 2.64 63.58%
P/EPS 13.95 36.11 7.74 10.88 18.08 49.34 9.59 28.41%
EY 7.17 2.77 12.92 9.19 5.53 2.03 10.42 -22.07%
DY 1.46 0.00 3.02 1.09 1.13 0.00 2.57 -31.43%
P/NAPS 0.81 0.77 0.94 0.94 0.94 1.22 0.97 -11.33%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 07/06/05 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 -
Price 1.81 1.65 1.65 1.76 1.66 1.72 2.25 -
P/RPS 5.84 11.52 2.38 3.61 5.93 13.63 3.40 43.47%
P/EPS 14.76 35.26 7.02 10.46 16.96 37.72 12.34 12.69%
EY 6.77 2.84 14.25 9.56 5.90 2.65 8.11 -11.35%
DY 1.38 0.00 3.33 1.14 1.20 0.00 2.00 -21.93%
P/NAPS 0.86 0.75 0.85 0.91 0.88 0.93 1.25 -22.08%

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