[GENP] YoY 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- -38.99%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 286,643 264,220 144,347 138,940 154,254 104,732 71,727 25.94%
PBT 138,794 135,430 56,867 47,805 69,433 45,441 31,990 27.68%
Tax -30,048 -32,150 -12,898 -12,915 -17,237 -11,761 -8,330 23.81%
NP 108,746 103,280 43,969 34,890 52,196 33,680 23,660 28.91%
-
NP to SH 107,144 101,770 43,433 34,302 52,196 33,680 23,660 28.59%
-
Tax Rate 21.65% 23.74% 22.68% 27.02% 24.83% 25.88% 26.04% -
Total Cost 177,897 160,940 100,378 104,050 102,058 71,052 48,067 24.34%
-
Net Worth 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 11.64%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 11.64%
NOSH 756,666 752,736 747,555 742,467 742,475 741,850 742,044 0.32%
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 37.94% 39.09% 30.46% 25.11% 33.84% 32.16% 32.99% -
ROE 4.63% 5.24% 2.55% 2.17% 3.62% 2.59% 1.98% -
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 37.88 35.10 19.31 18.71 20.78 14.12 9.67 25.52%
EPS 14.16 13.52 5.81 4.62 7.03 4.54 3.19 28.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 31.96 29.46 16.09 15.49 17.20 11.68 8.00 25.93%
EPS 11.95 11.35 4.84 3.82 5.82 3.76 2.64 28.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5816 2.1654 1.9004 1.7633 1.606 1.4475 1.3321 11.64%
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 12.14 18.23 18.13 12.40 8.81 8.71 12.72 -0.77%
P/EPS 32.49 47.34 60.24 50.22 26.03 27.09 38.58 -2.82%
EY 3.08 2.11 1.66 1.99 3.84 3.69 2.59 2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 8.92 20.37 20.40 11.54 8.47 12.04 14.17 -7.41%
P/EPS 23.87 52.88 67.81 46.75 25.04 37.44 42.97 -9.32%
EY 4.19 1.89 1.47 2.14 3.99 2.67 2.33 10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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