[GENP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.03%
YoY- -2.25%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 576,578 559,044 553,637 546,753 522,720 521,560 536,874 4.85%
PBT 220,425 203,759 194,697 221,243 216,456 224,540 246,168 -7.08%
Tax -47,207 -47,770 -47,787 -47,653 -45,045 -48,665 -52,987 -7.39%
NP 173,218 155,989 146,910 173,590 171,411 175,875 193,181 -6.99%
-
NP to SH 171,147 153,930 144,799 171,548 169,797 175,044 192,938 -7.65%
-
Tax Rate 21.42% 23.44% 24.54% 21.54% 20.81% 21.67% 21.52% -
Total Cost 403,360 403,055 406,727 373,163 351,309 345,685 343,693 11.22%
-
Net Worth 1,752,046 1,704,427 1,679,069 1,662,988 1,490,096 1,581,455 1,559,770 8.03%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 52,343 48,461 48,461 46,507 46,507 44,544 44,544 11.32%
Div Payout % 30.58% 31.48% 33.47% 27.11% 27.39% 25.45% 23.09% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,752,046 1,704,427 1,679,069 1,662,988 1,490,096 1,581,455 1,559,770 8.03%
NOSH 748,737 747,555 746,253 745,734 745,048 742,467 742,747 0.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 30.04% 27.90% 26.54% 31.75% 32.79% 33.72% 35.98% -
ROE 9.77% 9.03% 8.62% 10.32% 11.40% 11.07% 12.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 77.01 74.78 74.19 73.32 70.16 70.25 72.28 4.30%
EPS 22.86 20.59 19.40 23.00 22.79 23.58 25.98 -8.15%
DPS 7.00 6.50 6.50 6.25 6.25 6.00 6.00 10.79%
NAPS 2.34 2.28 2.25 2.23 2.00 2.13 2.10 7.45%
Adjusted Per Share Value based on latest NOSH - 745,734
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.29 62.33 61.73 60.96 58.28 58.15 59.86 4.86%
EPS 19.08 17.16 16.14 19.13 18.93 19.52 21.51 -7.66%
DPS 5.84 5.40 5.40 5.19 5.19 4.97 4.97 11.32%
NAPS 1.9535 1.9004 1.8721 1.8542 1.6614 1.7633 1.7391 8.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.28 3.50 3.08 2.84 2.15 2.32 1.71 -
P/RPS 5.56 4.68 4.15 3.87 3.06 3.30 2.37 76.28%
P/EPS 18.72 17.00 15.87 12.35 9.43 9.84 6.58 100.39%
EY 5.34 5.88 6.30 8.10 10.60 10.16 15.19 -50.09%
DY 1.64 1.86 2.11 2.20 2.91 2.59 3.51 -39.70%
P/NAPS 1.83 1.54 1.37 1.27 1.08 1.09 0.81 71.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 -
Price 5.00 3.94 3.68 3.08 2.70 2.16 1.81 -
P/RPS 6.49 5.27 4.96 4.20 3.85 3.07 2.50 88.55%
P/EPS 21.87 19.13 18.97 13.39 11.85 9.16 6.97 113.88%
EY 4.57 5.23 5.27 7.47 8.44 10.91 14.35 -53.26%
DY 1.40 1.65 1.77 2.03 2.31 2.78 3.31 -43.56%
P/NAPS 2.14 1.73 1.64 1.38 1.35 1.01 0.86 83.32%

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