[GENP] YoY Cumulative 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- -74.97%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 149,276 130,478 106,445 93,672 169,792 59,738 40,590 24.22%
PBT 64,259 47,812 43,025 43,166 61,530 21,766 10,402 35.43%
Tax -17,175 -10,843 -8,235 -9,307 -37,727 -4,010 -1,356 52.64%
NP 47,084 36,969 34,790 33,859 23,803 17,756 9,046 31.62%
-
NP to SH 46,446 36,541 34,790 33,859 23,803 17,756 9,046 31.32%
-
Tax Rate 26.73% 22.68% 19.14% 21.56% 61.31% 18.42% 13.04% -
Total Cost 102,192 93,509 71,655 59,813 145,989 41,982 31,544 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 2.57% 2.09% 2.14% 2.46% 1.91% 1.52% 0.82% -
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 19.86 17.50 14.32 12.62 22.90 8.07 5.47 23.96%
EPS 6.18 4.90 4.68 4.56 3.21 2.40 1.22 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 16.64 14.54 11.86 10.44 18.92 6.66 4.52 24.24%
EPS 5.18 4.07 3.88 3.77 2.65 1.98 1.01 31.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.9446 1.8142 1.5308 1.3883 1.3026 1.2229 8.63%
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 25.93 16.23 11.80 17.84 5.02 17.21 15.53 8.91%
P/EPS 83.33 57.96 36.11 49.34 35.83 57.92 69.67 3.02%
EY 1.20 1.73 2.77 2.03 2.79 1.73 1.44 -2.99%
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 33.23 17.60 11.52 13.63 5.42 17.59 14.80 14.42%
P/EPS 106.80 62.86 35.26 37.72 38.63 59.17 66.39 8.24%
EY 0.94 1.59 2.84 2.65 2.59 1.69 1.51 -7.59%
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