[GENP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 37.69%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 881,631 605,940 405,187 368,863 361,970 370,505 198,808 28.14%
PBT 439,610 293,283 143,977 156,674 158,758 158,659 78,586 33.20%
Tax -98,792 -67,231 -33,250 -30,090 -33,913 -60,707 -16,286 35.00%
NP 340,818 226,052 110,727 126,584 124,845 97,952 62,300 32.70%
-
NP to SH 336,390 223,224 109,451 125,318 124,845 97,952 62,300 32.41%
-
Tax Rate 22.47% 22.92% 23.09% 19.21% 21.36% 38.26% 20.72% -
Total Cost 540,813 379,888 294,460 242,279 237,125 272,553 136,508 25.76%
-
Net Worth 2,313,673 1,940,424 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 11.65%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 37,805 24,443 20,531 18,571 14,844 12,976 12,081 20.92%
Div Payout % 11.24% 10.95% 18.76% 14.82% 11.89% 13.25% 19.39% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,313,673 1,940,424 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 11.65%
NOSH 756,102 752,102 746,596 742,845 742,241 741,498 741,166 0.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 38.66% 37.31% 27.33% 34.32% 34.49% 26.44% 31.34% -
ROE 14.54% 11.50% 6.43% 7.92% 8.67% 7.55% 5.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 116.60 80.57 54.27 49.66 48.77 49.97 26.82 27.72%
EPS 44.49 29.68 14.66 16.87 16.82 13.21 8.40 31.99%
DPS 5.00 3.25 2.75 2.50 2.00 1.75 1.63 20.51%
NAPS 3.06 2.58 2.28 2.13 1.94 1.75 1.61 11.28%
Adjusted Per Share Value based on latest NOSH - 742,467
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 98.25 67.52 45.15 41.11 40.34 41.29 22.15 28.15%
EPS 37.49 24.88 12.20 13.97 13.91 10.92 6.94 32.42%
DPS 4.21 2.72 2.29 2.07 1.65 1.45 1.35 20.85%
NAPS 2.5783 2.1624 1.8969 1.7632 1.6047 1.446 1.3298 11.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.60 6.40 3.50 2.32 1.83 1.23 1.23 -
P/RPS 3.95 7.94 6.45 4.67 3.75 2.46 4.59 -2.46%
P/EPS 10.34 21.56 23.87 13.75 10.88 9.31 14.63 -5.61%
EY 9.67 4.64 4.19 7.27 9.19 10.74 6.83 5.96%
DY 1.09 0.51 0.79 1.08 1.09 1.42 1.33 -3.25%
P/NAPS 1.50 2.48 1.54 1.09 0.94 0.70 0.76 11.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 -
Price 3.38 7.15 3.94 2.16 1.76 1.70 1.37 -
P/RPS 2.90 8.87 7.26 4.35 3.61 3.40 5.11 -9.00%
P/EPS 7.60 24.09 26.88 12.80 10.46 12.87 16.30 -11.93%
EY 13.16 4.15 3.72 7.81 9.56 7.77 6.14 13.53%
DY 1.48 0.45 0.70 1.16 1.14 1.03 1.19 3.69%
P/NAPS 1.10 2.77 1.73 1.01 0.91 0.97 0.85 4.38%

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