[GENP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.28%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 683,440 521,680 459,846 415,432 531,546 254,162 171,952 25.84%
PBT 315,706 174,220 217,738 178,650 226,436 93,192 40,254 40.93%
Tax -70,162 -40,704 -34,350 -33,352 -97,892 -17,648 -7,426 45.37%
NP 245,544 133,516 183,388 145,298 128,544 75,544 32,828 39.82%
-
NP to SH 242,908 132,036 182,032 145,298 128,544 75,544 32,828 39.57%
-
Tax Rate 22.22% 23.36% 15.78% 18.67% 43.23% 18.94% 18.45% -
Total Cost 437,896 388,164 276,458 270,134 403,002 178,618 139,124 21.04%
-
Net Worth 1,856,382 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 1,099,218 9.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 48,852 41,028 37,119 29,682 25,946 24,144 22,281 13.97%
Div Payout % 20.11% 31.07% 20.39% 20.43% 20.18% 31.96% 67.87% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,856,382 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 1,099,218 9.12%
NOSH 751,571 745,966 742,381 742,073 741,314 740,627 742,714 0.19%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 35.93% 25.59% 39.88% 34.98% 24.18% 29.72% 19.09% -
ROE 13.09% 7.87% 11.68% 10.41% 10.08% 6.42% 2.99% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 90.93 69.93 61.94 55.98 71.70 34.32 23.15 25.59%
EPS 32.32 17.70 24.52 19.58 17.34 10.20 4.42 39.29%
DPS 6.50 5.50 5.00 4.00 3.50 3.26 3.00 13.74%
NAPS 2.47 2.25 2.10 1.88 1.72 1.59 1.48 8.90%
Adjusted Per Share Value based on latest NOSH - 743,103
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 76.16 58.14 51.24 46.30 59.23 28.32 19.16 25.84%
EPS 27.07 14.71 20.29 16.19 14.32 8.42 3.66 39.56%
DPS 5.44 4.57 4.14 3.31 2.89 2.69 2.48 13.98%
NAPS 2.0687 1.8704 1.7373 1.5547 1.4209 1.3123 1.2249 9.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 6.25 3.08 1.71 1.77 1.25 1.37 0.85 -
P/RPS 6.87 4.40 2.76 3.16 1.74 3.99 3.67 11.00%
P/EPS 19.34 17.40 6.97 9.04 7.21 13.43 19.23 0.09%
EY 5.17 5.75 14.34 11.06 13.87 7.45 5.20 -0.09%
DY 1.04 1.79 2.92 2.26 2.80 2.38 3.53 -18.42%
P/NAPS 2.53 1.37 0.81 0.94 0.73 0.86 0.57 28.18%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 -
Price 5.60 3.68 1.81 1.66 1.26 1.41 1.15 -
P/RPS 6.16 5.26 2.92 2.97 1.76 4.11 4.97 3.64%
P/EPS 17.33 20.79 7.38 8.48 7.27 13.82 26.02 -6.54%
EY 5.77 4.81 13.55 11.80 13.76 7.23 3.84 7.01%
DY 1.16 1.49 2.76 2.41 2.78 2.31 2.61 -12.63%
P/NAPS 2.27 1.64 0.86 0.88 0.73 0.89 0.78 19.47%

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