[GENP] QoQ Annualized 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- 1.62%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 540,249 521,680 130,478 522,720 491,817 459,846 106,445 195.04%
PBT 191,969 174,220 47,812 216,456 208,898 217,738 43,025 170.77%
Tax -44,333 -40,704 -10,843 -44,610 -40,120 -34,350 -8,235 206.85%
NP 147,636 133,516 36,969 171,846 168,778 183,388 34,790 161.88%
-
NP to SH 145,934 132,036 36,541 169,797 167,090 182,032 34,790 159.86%
-
Tax Rate 23.09% 23.36% 22.68% 20.61% 19.21% 15.78% 19.14% -
Total Cost 392,613 388,164 93,509 350,874 323,038 276,458 71,655 210.47%
-
Net Worth 1,702,239 1,678,423 1,745,019 1,612,567 1,582,260 1,559,001 1,627,993 3.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 27,375 41,028 - 46,444 24,761 37,119 - -
Div Payout % 18.76% 31.07% - 27.35% 14.82% 20.39% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,702,239 1,678,423 1,745,019 1,612,567 1,582,260 1,559,001 1,627,993 3.01%
NOSH 746,596 745,966 745,734 743,118 742,845 742,381 743,376 0.28%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 27.33% 25.59% 28.33% 32.88% 34.32% 39.88% 32.68% -
ROE 8.57% 7.87% 2.09% 10.53% 10.56% 11.68% 2.14% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 72.36 69.93 17.50 70.34 66.21 61.94 14.32 194.17%
EPS 19.55 17.70 4.90 22.84 22.49 24.52 4.68 159.15%
DPS 3.67 5.50 0.00 6.25 3.33 5.00 0.00 -
NAPS 2.28 2.25 2.34 2.17 2.13 2.10 2.19 2.71%
Adjusted Per Share Value based on latest NOSH - 745,048
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 60.24 58.17 14.55 58.28 54.84 51.27 11.87 195.02%
EPS 16.27 14.72 4.07 18.93 18.63 20.30 3.88 159.81%
DPS 3.05 4.57 0.00 5.18 2.76 4.14 0.00 -
NAPS 1.898 1.8714 1.9457 1.798 1.7642 1.7383 1.8152 3.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.50 3.08 2.84 2.15 2.32 1.71 1.69 -
P/RPS 4.84 4.40 16.23 3.06 3.50 2.76 11.80 -44.76%
P/EPS 17.91 17.40 57.96 9.41 10.31 6.97 36.11 -37.31%
EY 5.58 5.75 1.73 10.63 9.70 14.34 2.77 59.43%
DY 1.05 1.79 0.00 2.91 1.44 2.92 0.00 -
P/NAPS 1.54 1.37 1.21 0.99 1.09 0.81 0.77 58.67%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 30/08/06 31/05/06 22/02/06 25/11/05 26/08/05 07/06/05 -
Price 3.94 3.68 3.08 2.70 2.16 1.81 1.65 -
P/RPS 5.44 5.26 17.60 3.84 3.26 2.92 11.52 -39.33%
P/EPS 20.16 20.79 62.86 11.82 9.60 7.38 35.26 -31.08%
EY 4.96 4.81 1.59 8.46 10.41 13.55 2.84 44.97%
DY 0.93 1.49 0.00 2.31 1.54 2.76 0.00 -
P/NAPS 1.73 1.64 1.32 1.24 1.01 0.86 0.75 74.48%

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