[GENP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.14%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 597,104 130,478 106,445 374,688 679,168 238,952 162,360 24.22%
PBT 257,036 47,812 43,025 172,664 246,120 87,064 41,608 35.43%
Tax -68,700 -10,843 -8,235 -37,228 -150,908 -16,040 -5,424 52.64%
NP 188,336 36,969 34,790 135,436 95,212 71,024 36,184 31.62%
-
NP to SH 185,784 36,541 34,790 135,436 95,212 71,024 36,184 31.32%
-
Tax Rate 26.73% 22.68% 19.14% 21.56% 61.31% 18.42% 13.04% -
Total Cost 408,768 93,509 71,655 239,252 583,956 167,928 126,176 21.63%
-
Net Worth 1,803,728 1,745,019 1,627,993 1,373,665 1,245,764 1,168,936 1,097,383 8.63%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,803,728 1,745,019 1,627,993 1,373,665 1,245,764 1,168,936 1,097,383 8.63%
NOSH 751,553 745,734 743,376 742,521 741,526 739,833 741,475 0.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 31.54% 28.33% 32.68% 36.15% 14.02% 29.72% 22.29% -
ROE 10.30% 2.09% 2.14% 9.86% 7.64% 6.08% 3.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.45 17.50 14.32 50.46 91.59 32.30 21.90 23.94%
EPS 24.72 4.90 4.68 18.24 12.84 9.60 4.88 31.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.34 2.19 1.85 1.68 1.58 1.48 8.38%
Adjusted Per Share Value based on latest NOSH - 742,521
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 66.58 14.55 11.87 41.78 75.73 26.64 18.10 24.23%
EPS 20.71 4.07 3.88 15.10 10.62 7.92 4.03 31.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0111 1.9457 1.8152 1.5316 1.389 1.3033 1.2236 8.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.15 2.84 1.69 2.25 1.15 1.39 0.85 -
P/RPS 6.48 16.23 11.80 4.46 1.26 4.30 3.88 8.91%
P/EPS 20.83 57.96 36.11 12.34 8.96 14.48 17.42 3.02%
EY 4.80 1.73 2.77 8.11 11.17 6.91 5.74 -2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.21 0.77 1.22 0.68 0.88 0.57 24.75%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 07/06/05 25/05/04 28/05/03 30/05/02 29/05/01 -
Price 6.60 3.08 1.65 1.72 1.24 1.42 0.81 -
P/RPS 8.31 17.60 11.52 3.41 1.35 4.40 3.70 14.42%
P/EPS 26.70 62.86 35.26 9.43 9.66 14.79 16.60 8.23%
EY 3.75 1.59 2.84 10.60 10.35 6.76 6.02 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.32 0.75 0.93 0.74 0.90 0.55 30.75%

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