[GENP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 9.93%
YoY- 34.33%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 546,753 522,720 521,560 536,874 527,440 514,667 482,283 8.73%
PBT 221,243 216,456 224,540 246,168 226,483 226,624 211,540 3.03%
Tax -47,653 -45,045 -48,665 -52,987 -50,981 -52,053 -49,397 -2.36%
NP 173,590 171,411 175,875 193,181 175,502 174,571 162,143 4.65%
-
NP to SH 171,548 169,797 175,044 192,938 175,502 174,571 162,143 3.83%
-
Tax Rate 21.54% 20.81% 21.67% 21.52% 22.51% 22.97% 23.35% -
Total Cost 373,163 351,309 345,685 343,693 351,938 340,096 320,140 10.76%
-
Net Worth 1,662,988 1,490,096 1,581,455 1,559,770 1,523,920 1,439,827 1,440,401 10.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 46,507 46,507 44,544 44,544 40,838 40,838 35,253 20.30%
Div Payout % 27.11% 27.39% 25.45% 23.09% 23.27% 23.39% 21.74% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,662,988 1,490,096 1,581,455 1,559,770 1,523,920 1,439,827 1,440,401 10.06%
NOSH 745,734 745,048 742,467 742,747 743,376 742,179 742,475 0.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 31.75% 32.79% 33.72% 35.98% 33.27% 33.92% 33.62% -
ROE 10.32% 11.40% 11.07% 12.37% 11.52% 12.12% 11.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 73.32 70.16 70.25 72.28 70.95 69.35 64.96 8.41%
EPS 23.00 22.79 23.58 25.98 23.61 23.52 21.84 3.51%
DPS 6.25 6.25 6.00 6.00 5.50 5.50 4.75 20.09%
NAPS 2.23 2.00 2.13 2.10 2.05 1.94 1.94 9.74%
Adjusted Per Share Value based on latest NOSH - 742,747
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 60.93 58.25 58.12 59.83 58.78 57.35 53.74 8.73%
EPS 19.12 18.92 19.51 21.50 19.56 19.45 18.07 3.84%
DPS 5.18 5.18 4.96 4.96 4.55 4.55 3.93 20.23%
NAPS 1.8532 1.6605 1.7623 1.7382 1.6982 1.6045 1.6052 10.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.84 2.15 2.32 1.71 1.69 1.82 1.83 -
P/RPS 3.87 3.06 3.30 2.37 2.38 2.62 2.82 23.51%
P/EPS 12.35 9.43 9.84 6.58 7.16 7.74 8.38 29.53%
EY 8.10 10.60 10.16 15.19 13.97 12.92 11.93 -22.76%
DY 2.20 2.91 2.59 3.51 3.25 3.02 2.60 -10.54%
P/NAPS 1.27 1.08 1.09 0.81 0.82 0.94 0.94 22.23%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 -
Price 3.08 2.70 2.16 1.81 1.65 1.65 1.76 -
P/RPS 4.20 3.85 3.07 2.50 2.33 2.38 2.71 33.95%
P/EPS 13.39 11.85 9.16 6.97 6.99 7.01 8.06 40.31%
EY 7.47 8.44 10.91 14.35 14.31 14.26 12.41 -28.73%
DY 2.03 2.31 2.78 3.31 3.33 3.33 2.70 -17.33%
P/NAPS 1.38 1.35 1.01 0.86 0.80 0.85 0.91 32.02%

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