[GENP] YoY Cumulative 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- 114.56%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 341,720 260,840 229,923 207,716 265,773 127,081 85,976 25.84%
PBT 157,853 87,110 108,869 89,325 113,218 46,596 20,127 40.93%
Tax -35,081 -20,352 -17,175 -16,676 -48,946 -8,824 -3,713 45.37%
NP 122,772 66,758 91,694 72,649 64,272 37,772 16,414 39.82%
-
NP to SH 121,454 66,018 91,016 72,649 64,272 37,772 16,414 39.57%
-
Tax Rate 22.22% 23.36% 15.78% 18.67% 43.23% 18.94% 18.45% -
Total Cost 218,948 194,082 138,229 135,067 201,501 89,309 69,562 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 24,426 20,514 18,559 14,841 12,973 12,072 11,140 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 6.54% 3.93% 5.84% 5.21% 5.04% 3.21% 1.49% -
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 45.47 34.97 30.97 27.99 35.85 17.16 11.58 25.59%
EPS 16.16 8.85 12.26 9.79 8.67 5.10 2.21 39.29%
DPS 3.25 2.75 2.50 2.00 1.75 1.63 1.50 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 38.10 29.08 25.64 23.16 29.63 14.17 9.59 25.83%
EPS 13.54 7.36 10.15 8.10 7.17 4.21 1.83 39.57%
DPS 2.72 2.29 2.07 1.65 1.45 1.35 1.24 13.98%
NAPS 2.0698 1.8714 1.7383 1.5555 1.4217 1.313 1.2256 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 13.75 8.81 5.52 6.32 3.49 7.98 7.34 11.02%
P/EPS 38.68 34.80 13.95 18.08 14.42 26.86 38.46 0.09%
EY 2.59 2.87 7.17 5.53 6.94 3.72 2.60 -0.06%
DY 0.52 0.89 1.46 1.13 1.40 1.19 1.76 -18.38%
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 12.32 10.52 5.84 5.93 3.51 8.22 9.93 3.65%
P/EPS 34.65 41.58 14.76 16.96 14.53 27.65 52.04 -6.55%
EY 2.89 2.40 6.77 5.90 6.88 3.62 1.92 7.04%
DY 0.58 0.75 1.38 1.20 1.39 1.16 1.30 -12.58%
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