[GENP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.85%
YoY- 71.52%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 559,044 521,560 482,283 467,796 259,643 197,668 257,909 13.75%
PBT 203,759 224,540 211,540 210,528 102,273 80,125 173,077 2.75%
Tax -47,770 -48,665 -49,397 -72,868 -22,016 -13,582 -13,573 23.32%
NP 155,989 175,875 162,143 137,660 80,257 66,543 159,504 -0.37%
-
NP to SH 153,930 175,044 162,143 137,660 80,257 66,543 159,504 -0.59%
-
Tax Rate 23.44% 21.67% 23.35% 34.61% 21.53% 16.95% 7.84% -
Total Cost 403,055 345,685 320,140 330,136 179,386 131,125 98,405 26.47%
-
Net Worth 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 1,134,532 1,081,988 7.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 48,461 44,544 35,253 31,496 26,924 22,288 37,089 4.55%
Div Payout % 31.48% 25.45% 21.74% 22.88% 33.55% 33.49% 23.25% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 1,134,532 1,081,988 7.86%
NOSH 747,555 742,467 742,475 741,850 742,044 741,524 741,088 0.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 27.90% 33.72% 33.62% 29.43% 30.91% 33.66% 61.85% -
ROE 9.03% 11.07% 11.26% 10.60% 6.72% 5.87% 14.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 74.78 70.25 64.96 63.06 34.99 26.66 34.80 13.59%
EPS 20.59 23.58 21.84 18.56 10.82 8.97 21.52 -0.73%
DPS 6.50 6.00 4.75 4.25 3.63 3.00 5.00 4.46%
NAPS 2.28 2.13 1.94 1.75 1.61 1.53 1.46 7.70%
Adjusted Per Share Value based on latest NOSH - 741,850
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 62.30 58.12 53.74 52.13 28.93 22.03 28.74 13.75%
EPS 17.15 19.51 18.07 15.34 8.94 7.42 17.77 -0.58%
DPS 5.40 4.96 3.93 3.51 3.00 2.48 4.13 4.56%
NAPS 1.8994 1.7623 1.6052 1.4467 1.3313 1.2643 1.2057 7.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.50 2.32 1.83 1.23 1.23 0.97 1.00 -
P/RPS 4.68 3.30 2.82 1.95 3.52 3.64 2.87 8.48%
P/EPS 17.00 9.84 8.38 6.63 11.37 10.81 4.65 24.10%
EY 5.88 10.16 11.93 15.09 8.79 9.25 21.52 -19.43%
DY 1.86 2.59 2.60 3.46 2.95 3.09 5.00 -15.18%
P/NAPS 1.54 1.09 0.94 0.70 0.76 0.63 0.68 14.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 -
Price 3.94 2.16 1.76 1.70 1.37 1.12 0.95 -
P/RPS 5.27 3.07 2.71 2.70 3.92 4.20 2.73 11.57%
P/EPS 19.13 9.16 8.06 9.16 12.67 12.48 4.41 27.69%
EY 5.23 10.91 12.41 10.92 7.89 8.01 22.66 -21.67%
DY 1.65 2.78 2.70 2.50 2.65 2.68 5.26 -17.56%
P/NAPS 1.73 1.01 0.91 0.97 0.85 0.73 0.65 17.71%

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