[GENP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -38.99%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 130,362 130,478 153,857 138,940 123,478 106,445 152,697 -10.03%
PBT 39,298 47,812 59,782 47,805 65,844 43,025 67,866 -30.59%
Tax -9,509 -10,843 -14,520 -12,915 -9,375 -8,235 -18,140 -35.06%
NP 29,789 36,969 45,262 34,890 56,469 34,790 49,726 -29.00%
-
NP to SH 29,477 36,541 44,479 34,302 56,226 34,790 49,726 -29.50%
-
Tax Rate 24.20% 22.68% 24.29% 27.02% 14.24% 19.14% 26.73% -
Total Cost 100,573 93,509 108,595 104,050 67,009 71,655 102,971 -1.56%
-
Net Worth 1,679,069 1,662,988 1,490,096 1,581,455 1,559,770 1,523,920 1,439,827 10.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 20,521 - 27,939 - 18,568 - 25,976 -14.57%
Div Payout % 69.62% - 62.81% - 33.03% - 52.24% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,679,069 1,662,988 1,490,096 1,581,455 1,559,770 1,523,920 1,439,827 10.82%
NOSH 746,253 745,734 745,048 742,467 742,747 743,376 742,179 0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.85% 28.33% 29.42% 25.11% 45.73% 32.68% 32.57% -
ROE 1.76% 2.20% 2.98% 2.17% 3.60% 2.28% 3.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.47 17.50 20.65 18.71 16.62 14.32 20.57 -10.34%
EPS 3.95 4.90 5.97 4.62 7.57 4.68 6.70 -29.75%
DPS 2.75 0.00 3.75 0.00 2.50 0.00 3.50 -14.88%
NAPS 2.25 2.23 2.00 2.13 2.10 2.05 1.94 10.41%
Adjusted Per Share Value based on latest NOSH - 742,467
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.53 14.54 17.15 15.48 13.76 11.86 17.02 -10.03%
EPS 3.28 4.07 4.96 3.82 6.27 3.88 5.54 -29.55%
DPS 2.29 0.00 3.11 0.00 2.07 0.00 2.89 -14.40%
NAPS 1.8711 1.8532 1.6605 1.7623 1.7382 1.6982 1.6045 10.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.08 2.84 2.15 2.32 1.71 1.69 1.82 -
P/RPS 17.63 16.23 10.41 12.40 10.29 11.80 8.85 58.52%
P/EPS 77.97 57.96 36.01 50.22 22.59 36.11 27.16 102.38%
EY 1.28 1.73 2.78 1.99 4.43 2.77 3.68 -50.63%
DY 0.89 0.00 1.74 0.00 1.46 0.00 1.92 -40.18%
P/NAPS 1.37 1.27 1.08 1.09 0.81 0.82 0.94 28.63%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 07/06/05 25/02/05 -
Price 3.68 3.08 2.70 2.16 1.81 1.65 1.65 -
P/RPS 21.07 17.60 13.07 11.54 10.89 11.52 8.02 90.73%
P/EPS 93.16 62.86 45.23 46.75 23.91 35.26 24.63 143.35%
EY 1.07 1.59 2.21 2.14 4.18 2.84 4.06 -58.99%
DY 0.75 0.00 1.39 0.00 1.38 0.00 2.12 -50.07%
P/NAPS 1.64 1.38 1.35 1.01 0.86 0.80 0.85 55.16%

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