[GENP] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.67%
YoY- -10.55%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 144,347 130,362 130,478 153,857 138,940 123,478 106,445 22.49%
PBT 56,867 39,298 47,812 59,782 47,805 65,844 43,025 20.41%
Tax -12,898 -9,509 -10,843 -14,520 -12,915 -9,375 -8,235 34.83%
NP 43,969 29,789 36,969 45,262 34,890 56,469 34,790 16.87%
-
NP to SH 43,433 29,477 36,541 44,479 34,302 56,226 34,790 15.92%
-
Tax Rate 22.68% 24.20% 22.68% 24.29% 27.02% 14.24% 19.14% -
Total Cost 100,378 100,573 93,509 108,595 104,050 67,009 71,655 25.17%
-
Net Worth 1,704,427 1,679,069 1,662,988 1,490,096 1,581,455 1,559,770 1,523,920 7.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 20,521 - 27,939 - 18,568 - -
Div Payout % - 69.62% - 62.81% - 33.03% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,704,427 1,679,069 1,662,988 1,490,096 1,581,455 1,559,770 1,523,920 7.74%
NOSH 747,555 746,253 745,734 745,048 742,467 742,747 743,376 0.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 30.46% 22.85% 28.33% 29.42% 25.11% 45.73% 32.68% -
ROE 2.55% 1.76% 2.20% 2.98% 2.17% 3.60% 2.28% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.31 17.47 17.50 20.65 18.71 16.62 14.32 22.03%
EPS 5.81 3.95 4.90 5.97 4.62 7.57 4.68 15.49%
DPS 0.00 2.75 0.00 3.75 0.00 2.50 0.00 -
NAPS 2.28 2.25 2.23 2.00 2.13 2.10 2.05 7.33%
Adjusted Per Share Value based on latest NOSH - 745,048
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.09 14.53 14.54 17.15 15.48 13.76 11.86 22.52%
EPS 4.84 3.28 4.07 4.96 3.82 6.27 3.88 15.86%
DPS 0.00 2.29 0.00 3.11 0.00 2.07 0.00 -
NAPS 1.8994 1.8711 1.8532 1.6605 1.7623 1.7382 1.6982 7.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.50 3.08 2.84 2.15 2.32 1.71 1.69 -
P/RPS 18.13 17.63 16.23 10.41 12.40 10.29 11.80 33.11%
P/EPS 60.24 77.97 57.96 36.01 50.22 22.59 36.11 40.61%
EY 1.66 1.28 1.73 2.78 1.99 4.43 2.77 -28.89%
DY 0.00 0.89 0.00 1.74 0.00 1.46 0.00 -
P/NAPS 1.54 1.37 1.27 1.08 1.09 0.81 0.82 52.16%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 07/06/05 -
Price 3.94 3.68 3.08 2.70 2.16 1.81 1.65 -
P/RPS 20.40 21.07 17.60 13.07 11.54 10.89 11.52 46.31%
P/EPS 67.81 93.16 62.86 45.23 46.75 23.91 35.26 54.58%
EY 1.47 1.07 1.59 2.21 2.14 4.18 2.84 -35.50%
DY 0.00 0.75 0.00 1.39 0.00 1.38 0.00 -
P/NAPS 1.73 1.64 1.38 1.35 1.01 0.86 0.80 67.14%

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