[GENP] QoQ Cumulative 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- 2.75%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 522,720 368,863 229,923 106,445 514,667 361,970 207,716 84.70%
PBT 216,456 156,674 108,869 43,025 226,624 158,758 89,325 80.12%
Tax -44,610 -30,090 -17,175 -8,235 -52,053 -33,913 -16,676 92.36%
NP 171,846 126,584 91,694 34,790 174,571 124,845 72,649 77.25%
-
NP to SH 169,797 125,318 91,016 34,790 174,571 124,845 72,649 75.84%
-
Tax Rate 20.61% 19.21% 15.78% 19.14% 22.97% 21.36% 18.67% -
Total Cost 350,874 242,279 138,229 71,655 340,096 237,125 135,067 88.64%
-
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 18,571 18,559 - 40,822 14,844 14,841 113.50%
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% 7.92% 5.84% 2.14% 12.12% 8.67% 5.21% -
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 49.66 30.97 14.32 69.34 48.77 27.99 84.53%
EPS 22.84 16.87 12.26 4.68 23.52 16.82 9.79 75.63%
DPS 6.25 2.50 2.50 0.00 5.50 2.00 2.00 113.30%
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 58.25 41.11 25.62 11.86 57.35 40.34 23.15 84.68%
EPS 18.92 13.97 10.14 3.88 19.45 13.91 8.10 75.77%
DPS 5.18 2.07 2.07 0.00 4.55 1.65 1.65 113.95%
NAPS 1.797 1.7632 1.7373 1.8142 1.6046 1.6047 1.5547 10.10%
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 4.67 5.52 11.80 2.62 3.75 6.32 -38.25%
P/EPS 9.41 13.75 13.95 36.11 7.74 10.88 18.08 -35.21%
EY 10.63 7.27 7.17 2.77 12.92 9.19 5.53 54.41%
DY 2.91 1.08 1.46 0.00 3.02 1.09 1.13 87.55%
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 4.35 5.84 11.52 2.38 3.61 5.93 -25.09%
P/EPS 11.82 12.80 14.76 35.26 7.02 10.46 16.96 -21.34%
EY 8.46 7.81 6.77 2.84 14.25 9.56 5.90 27.07%
DY 2.31 1.16 1.38 0.00 3.33 1.14 1.20 54.56%
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