[GENP] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.73%
YoY- 33.32%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 138,940 123,478 106,445 152,697 154,254 114,044 93,672 30.02%
PBT 47,805 65,844 43,025 67,866 69,433 46,159 43,166 7.03%
Tax -12,915 -9,375 -8,235 -18,140 -17,237 -7,369 -9,307 24.38%
NP 34,890 56,469 34,790 49,726 52,196 38,790 33,859 2.01%
-
NP to SH 34,302 56,226 34,790 49,726 52,196 38,790 33,859 0.86%
-
Tax Rate 27.02% 14.24% 19.14% 26.73% 24.83% 15.96% 21.56% -
Total Cost 104,050 67,009 71,655 102,971 102,058 75,254 59,813 44.59%
-
Net Worth 1,581,455 1,559,770 1,523,920 1,439,827 1,440,401 1,397,034 1,373,665 9.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 18,568 - 25,976 - 14,862 - -
Div Payout % - 33.03% - 52.24% - 38.31% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,581,455 1,559,770 1,523,920 1,439,827 1,440,401 1,397,034 1,373,665 9.83%
NOSH 742,467 742,747 743,376 742,179 742,475 743,103 742,521 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.11% 45.73% 32.68% 32.57% 33.84% 34.01% 36.15% -
ROE 2.17% 3.60% 2.28% 3.45% 3.62% 2.78% 2.46% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.71 16.62 14.32 20.57 20.78 15.35 12.62 29.98%
EPS 4.62 7.57 4.68 6.70 7.03 5.22 4.56 0.87%
DPS 0.00 2.50 0.00 3.50 0.00 2.00 0.00 -
NAPS 2.13 2.10 2.05 1.94 1.94 1.88 1.85 9.84%
Adjusted Per Share Value based on latest NOSH - 742,179
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.48 13.76 11.86 17.02 17.19 12.71 10.44 29.99%
EPS 3.82 6.27 3.88 5.54 5.82 4.32 3.77 0.88%
DPS 0.00 2.07 0.00 2.89 0.00 1.66 0.00 -
NAPS 1.7623 1.7382 1.6982 1.6045 1.6052 1.5568 1.5308 9.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.32 1.71 1.69 1.82 1.83 1.77 2.25 -
P/RPS 12.40 10.29 11.80 8.85 8.81 11.53 17.84 -21.51%
P/EPS 50.22 22.59 36.11 27.16 26.03 33.91 49.34 1.18%
EY 1.99 4.43 2.77 3.68 3.84 2.95 2.03 -1.31%
DY 0.00 1.46 0.00 1.92 0.00 1.13 0.00 -
P/NAPS 1.09 0.81 0.82 0.94 0.94 0.94 1.22 -7.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 25/08/04 25/05/04 -
Price 2.16 1.81 1.65 1.65 1.76 1.66 1.72 -
P/RPS 11.54 10.89 11.52 8.02 8.47 10.82 13.63 -10.49%
P/EPS 46.75 23.91 35.26 24.63 25.04 31.80 37.72 15.36%
EY 2.14 4.18 2.84 4.06 3.99 3.14 2.65 -13.27%
DY 0.00 1.38 0.00 2.12 0.00 1.20 0.00 -
P/NAPS 1.01 0.86 0.80 0.85 0.91 0.88 0.93 5.65%

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