[GENP] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 161.62%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 594,988 341,720 260,840 229,923 207,716 265,773 127,081 29.31%
PBT 300,816 157,853 87,110 108,869 89,325 113,218 46,596 36.41%
Tax -68,744 -35,081 -20,352 -17,175 -16,676 -48,946 -8,824 40.75%
NP 232,072 122,772 66,758 91,694 72,649 64,272 37,772 35.29%
-
NP to SH 229,246 121,454 66,018 91,016 72,649 64,272 37,772 35.02%
-
Tax Rate 22.85% 22.22% 23.36% 15.78% 18.67% 43.23% 18.94% -
Total Cost 362,916 218,948 194,082 138,229 135,067 201,501 89,309 26.29%
-
Net Worth 2,230,460 1,856,382 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 11.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 37,804 24,426 20,514 18,559 14,841 12,973 12,072 20.93%
Div Payout % 16.49% 20.11% 31.07% 20.39% 20.43% 20.18% 31.96% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,230,460 1,856,382 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 11.22%
NOSH 756,088 751,571 745,966 742,381 742,073 741,314 740,627 0.34%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 39.00% 35.93% 25.59% 39.88% 34.98% 24.18% 29.72% -
ROE 10.28% 6.54% 3.93% 5.84% 5.21% 5.04% 3.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 78.69 45.47 34.97 30.97 27.99 35.85 17.16 28.86%
EPS 30.32 16.16 8.85 12.26 9.79 8.67 5.10 34.55%
DPS 5.00 3.25 2.75 2.50 2.00 1.75 1.63 20.51%
NAPS 2.95 2.47 2.25 2.10 1.88 1.72 1.59 10.84%
Adjusted Per Share Value based on latest NOSH - 742,747
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 66.30 38.08 29.07 25.62 23.15 29.62 14.16 29.31%
EPS 25.55 13.53 7.36 10.14 8.10 7.16 4.21 35.02%
DPS 4.21 2.72 2.29 2.07 1.65 1.45 1.35 20.85%
NAPS 2.4856 2.0687 1.8704 1.7373 1.5547 1.4209 1.3123 11.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 8.20 6.25 3.08 1.71 1.77 1.25 1.37 -
P/RPS 10.42 13.75 8.81 5.52 6.32 3.49 7.98 4.54%
P/EPS 27.04 38.68 34.80 13.95 18.08 14.42 26.86 0.11%
EY 3.70 2.59 2.87 7.17 5.53 6.94 3.72 -0.08%
DY 0.61 0.52 0.89 1.46 1.13 1.40 1.19 -10.53%
P/NAPS 2.78 2.53 1.37 0.81 0.94 0.73 0.86 21.57%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 -
Price 5.45 5.60 3.68 1.81 1.66 1.26 1.41 -
P/RPS 6.93 12.32 10.52 5.84 5.93 3.51 8.22 -2.80%
P/EPS 17.97 34.65 41.58 14.76 16.96 14.53 27.65 -6.92%
EY 5.56 2.89 2.40 6.77 5.90 6.88 3.62 7.40%
DY 0.92 0.58 0.75 1.38 1.20 1.39 1.16 -3.78%
P/NAPS 1.85 2.27 1.64 0.86 0.88 0.73 0.89 12.95%

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