[GENP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.44%
YoY- 35.02%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 595,376 546,753 527,440 414,698 406,153 219,011 215,902 18.41%
PBT 236,872 221,243 226,483 193,077 170,219 98,513 63,978 24.36%
Tax -53,539 -47,653 -50,981 -47,771 -62,598 -17,551 -13,168 26.32%
NP 183,333 173,590 175,502 145,306 107,621 80,962 50,810 23.83%
-
NP to SH 181,052 171,548 175,502 145,306 107,621 80,962 50,810 23.57%
-
Tax Rate 22.60% 21.54% 22.51% 24.74% 36.77% 17.82% 20.58% -
Total Cost 412,043 373,163 351,938 269,392 298,532 138,049 165,092 16.45%
-
Net Worth 1,803,728 1,662,988 1,523,920 1,373,665 1,245,764 1,168,936 1,097,383 8.63%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 52,343 46,507 40,838 33,362 30,609 26,004 22,264 15.30%
Div Payout % 28.91% 27.11% 23.27% 22.96% 28.44% 32.12% 43.82% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,803,728 1,662,988 1,523,920 1,373,665 1,245,764 1,168,936 1,097,383 8.63%
NOSH 751,553 745,734 743,376 742,521 741,526 739,833 741,475 0.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 30.79% 31.75% 33.27% 35.04% 26.50% 36.97% 23.53% -
ROE 10.04% 10.32% 11.52% 10.58% 8.64% 6.93% 4.63% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.22 73.32 70.95 55.85 54.77 29.60 29.12 18.14%
EPS 24.09 23.00 23.61 19.57 14.51 10.94 6.85 23.30%
DPS 7.00 6.25 5.50 4.50 4.13 3.50 3.00 15.15%
NAPS 2.40 2.23 2.05 1.85 1.68 1.58 1.48 8.38%
Adjusted Per Share Value based on latest NOSH - 742,521
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 66.38 60.96 58.81 46.24 45.29 24.42 24.07 18.41%
EPS 20.19 19.13 19.57 16.20 12.00 9.03 5.67 23.56%
DPS 5.84 5.19 4.55 3.72 3.41 2.90 2.48 15.33%
NAPS 2.0111 1.8542 1.6991 1.5316 1.389 1.3033 1.2236 8.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 5.15 2.84 1.69 2.25 1.15 1.39 0.85 -
P/RPS 6.50 3.87 2.38 4.03 2.10 4.70 2.92 14.26%
P/EPS 21.38 12.35 7.16 11.50 7.92 12.70 12.40 9.49%
EY 4.68 8.10 13.97 8.70 12.62 7.87 8.06 -8.65%
DY 1.36 2.20 3.25 2.00 3.59 2.52 3.53 -14.69%
P/NAPS 2.15 1.27 0.82 1.22 0.68 0.88 0.57 24.75%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 31/05/06 07/06/05 25/05/04 28/05/03 30/05/02 29/05/01 -
Price 6.60 3.08 1.65 1.72 1.24 1.42 0.81 -
P/RPS 8.33 4.20 2.33 3.08 2.26 4.80 2.78 20.05%
P/EPS 27.40 13.39 6.99 8.79 8.54 12.98 11.82 15.03%
EY 3.65 7.47 14.31 11.38 11.70 7.71 8.46 -13.06%
DY 1.06 2.03 3.33 2.62 3.33 2.46 3.70 -18.79%
P/NAPS 2.75 1.38 0.80 0.93 0.74 0.90 0.55 30.75%

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