[GENP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.67%
YoY- -10.55%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 154,372 300,475 171,391 153,857 152,697 120,313 97,291 7.99%
PBT 43,276 157,875 76,448 59,782 67,866 52,782 51,869 -2.97%
Tax -6,867 -35,871 -13,957 -14,520 -18,140 -15,484 -12,161 -9.07%
NP 36,409 122,004 62,491 45,262 49,726 37,298 39,708 -1.43%
-
NP to SH 36,862 120,840 61,696 44,479 49,726 37,298 39,708 -1.23%
-
Tax Rate 15.87% 22.72% 18.26% 24.29% 26.73% 29.34% 23.45% -
Total Cost 117,963 178,471 108,900 108,595 102,971 83,015 57,583 12.68%
-
Net Worth 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 11.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 37,845 80,986 31,821 27,939 25,976 20,391 18,525 12.63%
Div Payout % 102.67% 67.02% 51.58% 62.81% 52.24% 54.67% 46.66% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 11.35%
NOSH 756,919 753,366 748,737 745,048 742,179 741,510 741,037 0.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 23.59% 40.60% 36.46% 29.42% 32.57% 31.00% 40.81% -
ROE 1.57% 5.88% 3.52% 2.98% 3.45% 2.79% 3.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.39 39.88 22.89 20.65 20.57 16.23 13.13 7.60%
EPS 4.87 16.04 8.24 5.97 6.70 5.03 5.36 -1.58%
DPS 5.00 10.75 4.25 3.75 3.50 2.75 2.50 12.23%
NAPS 3.10 2.73 2.34 2.00 1.94 1.80 1.66 10.96%
Adjusted Per Share Value based on latest NOSH - 745,048
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.21 33.50 19.11 17.15 17.03 13.41 10.85 7.98%
EPS 4.11 13.47 6.88 4.96 5.54 4.16 4.43 -1.24%
DPS 4.22 9.03 3.55 3.12 2.90 2.27 2.07 12.59%
NAPS 2.6162 2.2932 1.9535 1.6614 1.6054 1.4882 1.3716 11.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.54 8.65 4.28 2.15 1.82 1.75 1.44 -
P/RPS 17.36 21.69 18.70 10.41 8.85 10.79 10.97 7.94%
P/EPS 72.69 53.93 51.94 36.01 27.16 34.79 26.87 18.02%
EY 1.38 1.85 1.93 2.78 3.68 2.87 3.72 -15.22%
DY 1.41 1.24 0.99 1.74 1.92 1.57 1.74 -3.44%
P/NAPS 1.14 3.17 1.83 1.08 0.94 0.97 0.87 4.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 27/02/03 -
Price 4.10 8.75 5.00 2.70 1.65 2.25 1.27 -
P/RPS 20.10 21.94 21.84 13.07 8.02 13.87 9.67 12.95%
P/EPS 84.19 54.55 60.68 45.23 24.63 44.73 23.70 23.50%
EY 1.19 1.83 1.65 2.21 4.06 2.24 4.22 -19.00%
DY 1.22 1.23 0.85 1.39 2.12 1.22 1.97 -7.66%
P/NAPS 1.32 3.21 2.14 1.35 0.85 1.25 0.77 9.39%

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