[GENP] QoQ Cumulative Quarter 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- 161.62%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 130,478 522,720 368,863 229,923 106,445 514,667 361,970 -49.38%
PBT 47,812 216,456 156,674 108,869 43,025 226,624 158,758 -55.10%
Tax -10,843 -44,610 -30,090 -17,175 -8,235 -52,053 -33,913 -53.27%
NP 36,969 171,846 126,584 91,694 34,790 174,571 124,845 -55.60%
-
NP to SH 36,541 169,797 125,318 91,016 34,790 174,571 124,845 -55.94%
-
Tax Rate 22.68% 20.61% 19.21% 15.78% 19.14% 22.97% 21.36% -
Total Cost 93,509 350,874 242,279 138,229 71,655 340,096 237,125 -46.25%
-
Net Worth 1,745,019 1,612,567 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 13.68%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 46,444 18,571 18,559 - 40,822 14,844 -
Div Payout % - 27.35% 14.82% 20.39% - 23.38% 11.89% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,745,019 1,612,567 1,582,260 1,559,001 1,627,993 1,439,913 1,439,948 13.68%
NOSH 745,734 743,118 742,845 742,381 743,376 742,223 742,241 0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 28.33% 32.88% 34.32% 39.88% 32.68% 33.92% 34.49% -
ROE 2.09% 10.53% 7.92% 5.84% 2.14% 12.12% 8.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.50 70.34 49.66 30.97 14.32 69.34 48.77 -49.53%
EPS 4.90 22.84 16.87 12.26 4.68 23.52 16.82 -56.08%
DPS 0.00 6.25 2.50 2.50 0.00 5.50 2.00 -
NAPS 2.34 2.17 2.13 2.10 2.19 1.94 1.94 13.32%
Adjusted Per Share Value based on latest NOSH - 742,747
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.55 58.28 41.13 25.64 11.87 57.38 40.36 -49.37%
EPS 4.07 18.93 13.97 10.15 3.88 19.46 13.92 -55.98%
DPS 0.00 5.18 2.07 2.07 0.00 4.55 1.66 -
NAPS 1.9457 1.798 1.7642 1.7383 1.8152 1.6055 1.6055 13.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.84 2.15 2.32 1.71 1.69 1.82 1.83 -
P/RPS 16.23 3.06 4.67 5.52 11.80 2.62 3.75 165.81%
P/EPS 57.96 9.41 13.75 13.95 36.11 7.74 10.88 205.33%
EY 1.73 10.63 7.27 7.17 2.77 12.92 9.19 -67.18%
DY 0.00 2.91 1.08 1.46 0.00 3.02 1.09 -
P/NAPS 1.21 0.99 1.09 0.81 0.77 0.94 0.94 18.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 22/02/06 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 -
Price 3.08 2.70 2.16 1.81 1.65 1.65 1.76 -
P/RPS 17.60 3.84 4.35 5.84 11.52 2.38 3.61 187.79%
P/EPS 62.86 11.82 12.80 14.76 35.26 7.02 10.46 230.90%
EY 1.59 8.46 7.81 6.77 2.84 14.25 9.56 -69.78%
DY 0.00 2.31 1.16 1.38 0.00 3.33 1.14 -
P/NAPS 1.32 1.24 1.01 0.86 0.75 0.85 0.91 28.17%

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