[GENP] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.28%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 106,445 514,667 482,626 415,432 374,688 490,818 494,006 -64.02%
PBT 43,025 226,624 211,677 178,650 172,664 211,441 211,545 -65.38%
Tax -8,235 -52,053 -45,217 -33,352 -37,228 -76,191 -80,942 -78.17%
NP 34,790 174,571 166,460 145,298 135,436 135,250 130,602 -58.56%
-
NP to SH 34,790 174,571 166,460 145,298 135,436 135,250 130,602 -58.56%
-
Tax Rate 19.14% 22.97% 21.36% 18.67% 21.56% 36.03% 38.26% -
Total Cost 71,655 340,096 316,166 270,134 239,252 355,568 363,404 -66.08%
-
Net Worth 1,627,993 1,439,913 1,439,948 1,395,098 1,373,665 1,334,703 1,297,623 16.30%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 40,822 19,793 29,682 - 33,367 17,301 -
Div Payout % - 23.38% 11.89% 20.43% - 24.67% 13.25% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,627,993 1,439,913 1,439,948 1,395,098 1,373,665 1,334,703 1,297,623 16.30%
NOSH 743,376 742,223 742,241 742,073 742,521 741,502 741,498 0.16%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 32.68% 33.92% 34.49% 34.98% 36.15% 27.56% 26.44% -
ROE 2.14% 12.12% 11.56% 10.41% 9.86% 10.13% 10.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.32 69.34 65.02 55.98 50.46 66.19 66.62 -64.08%
EPS 4.68 23.52 22.43 19.58 18.24 18.24 17.61 -58.63%
DPS 0.00 5.50 2.67 4.00 0.00 4.50 2.33 -
NAPS 2.19 1.94 1.94 1.88 1.85 1.80 1.75 16.11%
Adjusted Per Share Value based on latest NOSH - 743,103
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.87 57.38 53.81 46.32 41.78 54.73 55.08 -64.02%
EPS 3.88 19.46 18.56 16.20 15.10 15.08 14.56 -58.55%
DPS 0.00 4.55 2.21 3.31 0.00 3.72 1.93 -
NAPS 1.8152 1.6055 1.6055 1.5555 1.5316 1.4882 1.4468 16.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.69 1.82 1.83 1.77 2.25 1.75 1.23 -
P/RPS 11.80 2.62 2.81 3.16 4.46 2.64 1.85 243.54%
P/EPS 36.11 7.74 8.16 9.04 12.34 9.59 6.98 198.82%
EY 2.77 12.92 12.26 11.06 8.11 10.42 14.32 -66.51%
DY 0.00 3.02 1.46 2.26 0.00 2.57 1.90 -
P/NAPS 0.77 0.94 0.94 0.94 1.22 0.97 0.70 6.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 07/06/05 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 -
Price 1.65 1.65 1.76 1.66 1.72 2.25 1.70 -
P/RPS 11.52 2.38 2.71 2.97 3.41 3.40 2.55 173.02%
P/EPS 35.26 7.02 7.85 8.48 9.43 12.34 9.65 137.04%
EY 2.84 14.25 12.74 11.80 10.60 8.11 10.36 -57.76%
DY 0.00 3.33 1.52 2.41 0.00 2.00 1.37 -
P/NAPS 0.75 0.85 0.91 0.88 0.93 1.25 0.97 -15.74%

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