[GENP] QoQ TTM 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- -3.0%

YoY- -2.73%

Quarter Report

ASIATIC 4Q05 REPORT.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	559,044	553,637	546,753	522,720	521,560	536,874	527,440	3.95%
YoY %	0.98%	1.26%	4.60%	0.22%	-2.85%	1.79%	-	-
Horiz. %	105.99%	104.97%	103.66%	99.11%	98.89%	101.79%	100.00%	-
PBT	203,759	194,697	221,243	216,456	224,540	246,168	226,483	-6.80%
YoY %	4.65%	-12.00%	2.21%	-3.60%	-8.79%	8.69%	-	-
Horiz. %	89.97%	85.97%	97.69%	95.57%	99.14%	108.69%	100.00%	-
Tax	-47,770	-47,787	-47,653	-45,045	-48,665	-52,987	-50,981	-4.24%
YoY %	0.04%	-0.28%	-5.79%	7.44%	8.16%	-3.93%	-	-
Horiz. %	93.70%	93.73%	93.47%	88.36%	95.46%	103.93%	100.00%	-
NP	155,989	146,910	173,590	171,411	175,875	193,181	175,502	-7.55%
YoY %	6.18%	-15.37%	1.27%	-2.54%	-8.96%	10.07%	-	-
Horiz. %	88.88%	83.71%	98.91%	97.67%	100.21%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,930	144,799	171,548	169,797	175,044	192,938	175,502	-8.36%
YoY %	6.31%	-15.59%	1.03%	-3.00%	-9.27%	9.93%	-	-
Horiz. %	87.71%	82.51%	97.75%	96.75%	99.74%	109.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	24.54%	21.54%	20.81%	21.67%	21.52%	22.51%	-
YoY %	-4.48%	13.93%	3.51%	-3.97%	0.70%	-4.40%	-	-
Horiz. %	104.13%	109.02%	95.69%	92.45%	96.27%	95.60%	100.00%	-
Total Cost	403,055	406,727	373,163	351,309	345,685	343,693	351,938	9.45%
YoY %	-0.90%	8.99%	6.22%	1.63%	0.58%	-2.34%	-	-
Horiz. %	114.52%	115.57%	106.03%	99.82%	98.22%	97.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.51%	0.97%	11.60%	-5.78%	1.39%	2.35%	-	-
Horiz. %	111.84%	110.18%	109.13%	97.78%	103.78%	102.35%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	48,461	48,461	46,507	46,507	44,544	44,544	40,838	12.07%
YoY %	0.00%	4.20%	0.00%	4.41%	0.00%	9.07%	-	-
Horiz. %	118.67%	118.67%	113.88%	113.88%	109.07%	109.07%	100.00%	-
Div Payout %	31.48%	33.47%	27.11%	27.39%	25.45%	23.09%	23.27%	-
YoY %	-5.95%	23.46%	-1.02%	7.62%	10.22%	-0.77%	-	-
Horiz. %	135.28%	143.83%	116.50%	117.71%	109.37%	99.23%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
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%
YoY %	1.51%	0.97%	11.60%	-5.78%	1.39%	2.35%	-	-
Horiz. %	111.84%	110.18%	109.13%	97.78%	103.78%	102.35%	100.00%	-
NOSH	747,555	746,253	745,734	745,048	742,467	742,747	743,376	0.37%
YoY %	0.17%	0.07%	0.09%	0.35%	-0.04%	-0.08%	-	-
Horiz. %	100.56%	100.39%	100.32%	100.22%	99.88%	99.92%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	27.90%	26.54%	31.75%	32.79%	33.72%	35.98%	33.27%	-
YoY %	5.12%	-16.41%	-3.17%	-2.76%	-6.28%	8.15%	-	-
Horiz. %	83.86%	79.77%	95.43%	98.56%	101.35%	108.15%	100.00%	-
ROE	9.03%	8.62%	10.32%	11.40%	11.07%	12.37%	11.52%	-
YoY %	4.76%	-16.47%	-9.47%	2.98%	-10.51%	7.38%	-	-
Horiz. %	78.39%	74.83%	89.58%	98.96%	96.09%	107.38%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	74.78	74.19	73.32	70.16	70.25	72.28	70.95	3.56%
YoY %	0.80%	1.19%	4.50%	-0.13%	-2.81%	1.87%	-	-
Horiz. %	105.40%	104.57%	103.34%	98.89%	99.01%	101.87%	100.00%	-
EPS	20.59	19.40	23.00	22.79	23.58	25.98	23.61	-8.71%
YoY %	6.13%	-15.65%	0.92%	-3.35%	-9.24%	10.04%	-	-
Horiz. %	87.21%	82.17%	97.42%	96.53%	99.87%	110.04%	100.00%	-
DPS	6.50	6.50	6.25	6.25	6.00	6.00	5.50	11.76%
YoY %	0.00%	4.00%	0.00%	4.17%	0.00%	9.09%	-	-
Horiz. %	118.18%	118.18%	113.64%	113.64%	109.09%	109.09%	100.00%	-
NAPS	2.28	2.25	2.23	2.00	2.13	2.10	2.05	7.33%
YoY %	1.33%	0.90%	11.50%	-6.10%	1.43%	2.44%	-	-
Horiz. %	111.22%	109.76%	108.78%	97.56%	103.90%	102.44%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 745,048
RPS	62.33	61.73	60.96	58.28	58.15	59.86	58.81	3.94%
YoY %	0.97%	1.26%	4.60%	0.22%	-2.86%	1.79%	-	-
Horiz. %	105.99%	104.97%	103.66%	99.10%	98.88%	101.79%	100.00%	-
EPS	17.16	16.14	19.13	18.93	19.52	21.51	19.57	-8.38%
YoY %	6.32%	-15.63%	1.06%	-3.02%	-9.25%	9.91%	-	-
Horiz. %	87.69%	82.47%	97.75%	96.73%	99.74%	109.91%	100.00%	-
DPS	5.40	5.40	5.19	5.19	4.97	4.97	4.55	12.08%
YoY %	0.00%	4.05%	0.00%	4.43%	0.00%	9.23%	-	-
Horiz. %	118.68%	118.68%	114.07%	114.07%	109.23%	109.23%	100.00%	-
NAPS	1.9004	1.8721	1.8542	1.6614	1.7633	1.7391	1.6991	7.74%
YoY %	1.51%	0.97%	11.60%	-5.78%	1.39%	2.35%	-	-
Horiz. %	111.85%	110.18%	109.13%	97.78%	103.78%	102.35%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
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	4.68	4.15	3.87	3.06	3.30	2.37	2.38	56.89%
YoY %	12.77%	7.24%	26.47%	-7.27%	39.24%	-0.42%	-	-
Horiz. %	196.64%	174.37%	162.61%	128.57%	138.66%	99.58%	100.00%	-
P/EPS	17.00	15.87	12.35	9.43	9.84	6.58	7.16	77.88%
YoY %	7.12%	28.50%	30.97%	-4.17%	49.54%	-8.10%	-	-
Horiz. %	237.43%	221.65%	172.49%	131.70%	137.43%	91.90%	100.00%	-
EY	5.88	6.30	8.10	10.60	10.16	15.19	13.97	-43.80%
YoY %	-6.67%	-22.22%	-23.58%	4.33%	-33.11%	8.73%	-	-
Horiz. %	42.09%	45.10%	57.98%	75.88%	72.73%	108.73%	100.00%	-
DY	1.86	2.11	2.20	2.91	2.59	3.51	3.25	-31.04%
YoY %	-11.85%	-4.09%	-24.40%	12.36%	-26.21%	8.00%	-	-
Horiz. %	57.23%	64.92%	67.69%	89.54%	79.69%	108.00%	100.00%	-
P/NAPS	1.54	1.37	1.27	1.08	1.09	0.81	0.82	52.16%
YoY %	12.41%	7.87%	17.59%	-0.92%	34.57%	-1.22%	-	-
Horiz. %	187.80%	167.07%	154.88%	131.71%	132.93%	98.78%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
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	5.27	4.96	4.20	3.85	3.07	2.50	2.33	72.22%
YoY %	6.25%	18.10%	9.09%	25.41%	22.80%	7.30%	-	-
Horiz. %	226.18%	212.88%	180.26%	165.24%	131.76%	107.30%	100.00%	-
P/EPS	19.13	18.97	13.39	11.85	9.16	6.97	6.99	95.53%
YoY %	0.84%	41.67%	13.00%	29.37%	31.42%	-0.29%	-	-
Horiz. %	273.68%	271.39%	191.56%	169.53%	131.04%	99.71%	100.00%	-
EY	5.23	5.27	7.47	8.44	10.91	14.35	14.31	-48.85%
YoY %	-0.76%	-29.45%	-11.49%	-22.64%	-23.97%	0.28%	-	-
Horiz. %	36.55%	36.83%	52.20%	58.98%	76.24%	100.28%	100.00%	-
DY	1.65	1.77	2.03	2.31	2.78	3.31	3.33	-37.35%
YoY %	-6.78%	-12.81%	-12.12%	-16.91%	-16.01%	-0.60%	-	-
Horiz. %	49.55%	53.15%	60.96%	69.37%	83.48%	99.40%	100.00%	-
P/NAPS	1.73	1.64	1.38	1.35	1.01	0.86	0.80	67.14%
YoY %	5.49%	18.84%	2.22%	33.66%	17.44%	7.50%	-	-
Horiz. %	216.25%	205.00%	172.50%	168.75%	126.25%	107.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos