[GENP] YoY 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- 14.56%
YoY- -4.15%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 192,444 130,362 123,478 114,044 95,981 67,343 45,386 27.20%
PBT 93,594 39,298 65,844 46,159 51,688 24,830 9,725 45.82%
Tax -17,906 -9,509 -9,375 -7,369 -11,219 -4,814 -2,357 40.18%
NP 75,688 29,789 56,469 38,790 40,469 20,016 7,368 47.41%
-
NP to SH 75,008 29,477 56,226 38,790 40,469 20,016 7,368 47.19%
-
Tax Rate 19.13% 24.20% 14.24% 15.96% 21.71% 19.39% 24.24% -
Total Cost 116,756 100,573 67,009 75,254 55,512 47,327 38,018 20.55%
-
Net Worth 1,858,272 1,679,069 1,559,770 1,397,034 1,274,847 1,178,720 1,101,478 9.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 24,450 20,521 18,568 14,862 12,970 12,083 11,163 13.95%
Div Payout % 32.60% 69.62% 33.03% 38.31% 32.05% 60.37% 151.52% -
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 1,858,272 1,679,069 1,559,770 1,397,034 1,274,847 1,178,720 1,101,478 9.10%
NOSH 752,336 746,253 742,747 743,103 741,190 741,333 744,242 0.18%
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 39.33% 22.85% 45.73% 34.01% 42.16% 29.72% 16.23% -
ROE 4.04% 1.76% 3.60% 2.78% 3.17% 1.70% 0.67% -
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 25.58 17.47 16.62 15.35 12.95 9.08 6.10 26.97%
EPS 9.97 3.95 7.57 5.22 5.46 2.70 0.99 46.92%
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 21.46 14.54 13.77 12.72 10.70 7.51 5.06 27.21%
EPS 8.36 3.29 6.27 4.32 4.51 2.23 0.82 47.22%
DPS 2.73 2.29 2.07 1.66 1.45 1.35 1.24 14.05%
NAPS 2.0719 1.8721 1.7391 1.5577 1.4214 1.3142 1.2281 9.10%
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 24.43 17.63 10.29 11.53 9.65 15.08 13.94 9.79%
P/EPS 62.69 77.97 22.59 33.91 22.89 50.74 85.86 -5.10%
EY 1.60 1.28 4.43 2.95 4.37 1.97 1.16 5.50%
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 21.89 21.07 10.89 10.82 9.73 15.52 18.86 2.51%
P/EPS 56.17 93.16 23.91 31.80 23.08 52.22 116.16 -11.40%
EY 1.78 1.07 4.18 3.14 4.33 1.91 0.86 12.88%
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