[GENP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.73%
YoY- 33.32%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 300,475 171,391 153,857 152,697 120,313 97,291 60,835 30.48%
PBT 157,875 76,448 59,782 67,866 52,782 51,869 23,687 37.16%
Tax -35,871 -13,957 -14,520 -18,140 -15,484 -12,161 -5,730 35.73%
NP 122,004 62,491 45,262 49,726 37,298 39,708 17,957 37.60%
-
NP to SH 120,840 61,696 44,479 49,726 37,298 39,708 17,957 37.38%
-
Tax Rate 22.72% 18.26% 24.29% 26.73% 29.34% 23.45% 24.19% -
Total Cost 178,471 108,900 108,595 102,971 83,015 57,583 42,878 26.81%
-
Net Worth 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 1,142,718 10.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 80,986 31,821 27,939 25,976 20,391 18,525 14,840 32.67%
Div Payout % 67.02% 51.58% 62.81% 52.24% 54.67% 46.66% 82.64% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 1,142,718 10.28%
NOSH 753,366 748,737 745,048 742,179 741,510 741,037 742,024 0.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 40.60% 36.46% 29.42% 32.57% 31.00% 40.81% 29.52% -
ROE 5.88% 3.52% 2.98% 3.45% 2.79% 3.23% 1.57% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 39.88 22.89 20.65 20.57 16.23 13.13 8.20 30.14%
EPS 16.04 8.24 5.97 6.70 5.03 5.36 2.42 37.03%
DPS 10.75 4.25 3.75 3.50 2.75 2.50 2.00 32.33%
NAPS 2.73 2.34 2.00 1.94 1.80 1.66 1.54 10.00%
Adjusted Per Share Value based on latest NOSH - 742,179
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.50 19.11 17.15 17.03 13.41 10.85 6.78 30.49%
EPS 13.47 6.88 4.96 5.54 4.16 4.43 2.00 37.40%
DPS 9.03 3.55 3.12 2.90 2.27 2.07 1.65 32.73%
NAPS 2.2932 1.9535 1.6614 1.6054 1.4882 1.3716 1.2741 10.28%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 8.65 4.28 2.15 1.82 1.75 1.44 1.14 -
P/RPS 21.69 18.70 10.41 8.85 10.79 10.97 13.90 7.69%
P/EPS 53.93 51.94 36.01 27.16 34.79 26.87 47.11 2.27%
EY 1.85 1.93 2.78 3.68 2.87 3.72 2.12 -2.24%
DY 1.24 0.99 1.74 1.92 1.57 1.74 1.75 -5.57%
P/NAPS 3.17 1.83 1.08 0.94 0.97 0.87 0.74 27.42%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 27/02/03 27/02/02 -
Price 8.75 5.00 2.70 1.65 2.25 1.27 1.21 -
P/RPS 21.94 21.84 13.07 8.02 13.87 9.67 14.76 6.82%
P/EPS 54.55 60.68 45.23 24.63 44.73 23.70 50.00 1.46%
EY 1.83 1.65 2.21 4.06 2.24 4.22 2.00 -1.46%
DY 1.23 0.85 1.39 2.12 1.22 1.97 1.65 -4.77%
P/NAPS 3.21 2.14 1.35 0.85 1.25 0.77 0.79 26.30%

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