[GENP] QoQ 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- 34.56%
YoY- 54.98%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 123,478 106,445 152,697 154,254 114,044 93,672 120,313 1.74%
PBT 65,844 43,025 67,866 69,433 46,159 43,166 52,782 15.89%
Tax -9,375 -8,235 -18,140 -17,237 -7,369 -9,307 -15,484 -28.45%
NP 56,469 34,790 49,726 52,196 38,790 33,859 37,298 31.88%
-
NP to SH 56,226 34,790 49,726 52,196 38,790 33,859 37,298 31.50%
-
Tax Rate 14.24% 19.14% 26.73% 24.83% 15.96% 21.56% 29.34% -
Total Cost 67,009 71,655 102,971 102,058 75,254 59,813 83,015 -13.31%
-
Net Worth 1,559,770 1,523,920 1,439,827 1,440,401 1,397,034 1,373,665 1,334,719 10.95%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 18,568 - 25,976 - 14,862 - 20,391 -6.05%
Div Payout % 33.03% - 52.24% - 38.31% - 54.67% -
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 1,559,770 1,523,920 1,439,827 1,440,401 1,397,034 1,373,665 1,334,719 10.95%
NOSH 742,747 743,376 742,179 742,475 743,103 742,521 741,510 0.11%
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 45.73% 32.68% 32.57% 33.84% 34.01% 36.15% 31.00% -
ROE 3.60% 2.28% 3.45% 3.62% 2.78% 2.46% 2.79% -
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 16.62 14.32 20.57 20.78 15.35 12.62 16.23 1.59%
EPS 7.57 4.68 6.70 7.03 5.22 4.56 5.03 31.35%
DPS 2.50 0.00 3.50 0.00 2.00 0.00 2.75 -6.16%
NAPS 2.10 2.05 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 13.77 11.87 17.03 17.20 12.72 10.44 13.41 1.78%
EPS 6.27 3.88 5.54 5.82 4.32 3.78 4.16 31.48%
DPS 2.07 0.00 2.90 0.00 1.66 0.00 2.27 -5.96%
NAPS 1.7391 1.6991 1.6054 1.606 1.5577 1.5316 1.4882 10.95%
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 10.29 11.80 8.85 8.81 11.53 17.84 10.79 -3.11%
P/EPS 22.59 36.11 27.16 26.03 33.91 49.34 34.79 -25.03%
EY 4.43 2.77 3.68 3.84 2.95 2.03 2.87 33.59%
DY 1.46 0.00 1.92 0.00 1.13 0.00 1.57 -4.73%
P/NAPS 0.81 0.82 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 10.89 11.52 8.02 8.47 10.82 13.63 13.87 -14.90%
P/EPS 23.91 35.26 24.63 25.04 31.80 37.72 44.73 -34.16%
EY 4.18 2.84 4.06 3.99 3.14 2.65 2.24 51.62%
DY 1.38 0.00 2.12 0.00 1.20 0.00 1.22 8.57%
P/NAPS 0.86 0.80 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