[GENP] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 9.93%
YoY- 34.33%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,159,683 657,458 553,637 536,874 432,761 434,791 240,968 29.90%
PBT 594,121 291,168 194,697 246,168 187,548 197,077 113,618 31.71%
Tax -136,765 -61,936 -47,787 -52,987 -43,921 -69,437 -19,574 38.22%
NP 457,356 229,232 146,910 193,181 143,627 127,640 94,044 30.13%
-
NP to SH 451,856 226,583 144,799 192,938 143,627 127,640 94,044 29.86%
-
Tax Rate 23.02% 21.27% 24.54% 21.52% 23.42% 35.23% 17.23% -
Total Cost 702,327 428,226 406,727 343,693 289,134 307,151 146,924 29.75%
-
Net Worth 2,230,622 1,858,272 1,679,069 1,559,770 1,397,034 1,274,847 1,178,720 11.20%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 118,794 56,272 48,461 44,544 35,253 31,496 26,924 28.03%
Div Payout % 26.29% 24.84% 33.47% 23.09% 24.55% 24.68% 28.63% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,230,622 1,858,272 1,679,069 1,559,770 1,397,034 1,274,847 1,178,720 11.20%
NOSH 756,143 752,336 746,253 742,747 743,103 741,190 741,333 0.32%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 39.44% 34.87% 26.54% 35.98% 33.19% 29.36% 39.03% -
ROE 20.26% 12.19% 8.62% 12.37% 10.28% 10.01% 7.98% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 153.37 87.39 74.19 72.28 58.24 58.66 32.50 29.48%
EPS 59.76 30.12 19.40 25.98 19.33 17.22 12.69 29.43%
DPS 15.75 7.50 6.50 6.00 4.75 4.25 3.63 27.68%
NAPS 2.95 2.47 2.25 2.10 1.88 1.72 1.59 10.84%
Adjusted Per Share Value based on latest NOSH - 742,747
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 129.23 73.27 61.70 59.83 48.23 48.45 26.85 29.90%
EPS 50.35 25.25 16.14 21.50 16.01 14.22 10.48 29.86%
DPS 13.24 6.27 5.40 4.96 3.93 3.51 3.00 28.04%
NAPS 2.4858 2.0708 1.8711 1.7382 1.5568 1.4207 1.3135 11.20%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 8.20 6.25 3.08 1.71 1.77 1.25 1.37 -
P/RPS 5.35 7.15 4.15 2.37 3.04 2.13 4.21 4.07%
P/EPS 13.72 20.75 15.87 6.58 9.16 7.26 10.80 4.06%
EY 7.29 4.82 6.30 15.19 10.92 13.78 9.26 -3.90%
DY 1.92 1.20 2.11 3.51 2.68 3.40 2.65 -5.22%
P/NAPS 2.78 2.53 1.37 0.81 0.94 0.73 0.86 21.57%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 -
Price 5.45 5.60 3.68 1.81 1.66 1.26 1.41 -
P/RPS 3.55 6.41 4.96 2.50 2.85 2.15 4.34 -3.29%
P/EPS 9.12 18.59 18.97 6.97 8.59 7.32 11.11 -3.23%
EY 10.96 5.38 5.27 14.35 11.64 13.67 9.00 3.33%
DY 2.89 1.34 1.77 3.31 2.86 3.37 2.57 1.97%
P/NAPS 1.85 2.27 1.64 0.86 0.88 0.73 0.89 12.95%

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