[GENP] QoQ Cumulative 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- 35.49%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 405,187 260,840 130,478 522,720 368,863 229,923 106,445 143.59%
PBT 143,977 87,110 47,812 216,456 156,674 108,869 43,025 123.56%
Tax -33,250 -20,352 -10,843 -44,610 -30,090 -17,175 -8,235 153.34%
NP 110,727 66,758 36,969 171,846 126,584 91,694 34,790 116.21%
-
NP to SH 109,451 66,018 36,541 169,797 125,318 91,016 34,790 114.55%
-
Tax Rate 23.09% 23.36% 22.68% 20.61% 19.21% 15.78% 19.14% -
Total Cost 294,460 194,082 93,509 350,874 242,279 138,229 71,655 156.33%
-
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 20,531 20,514 - 46,444 18,571 18,559 - -
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 6.43% 3.93% 2.09% 10.53% 7.92% 5.84% 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 54.27 34.97 17.50 70.34 49.66 30.97 14.32 142.88%
EPS 14.66 8.85 4.90 22.84 16.87 12.26 4.68 113.93%
DPS 2.75 2.75 0.00 6.25 2.50 2.50 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 45.15 29.07 14.54 58.25 41.11 25.62 11.86 143.61%
EPS 12.20 7.36 4.07 18.92 13.97 10.14 3.88 114.47%
DPS 2.29 2.29 0.00 5.18 2.07 2.07 0.00 -
NAPS 1.8969 1.8704 1.9446 1.797 1.7632 1.7373 1.8142 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 6.45 8.81 16.23 3.06 4.67 5.52 11.80 -33.12%
P/EPS 23.87 34.80 57.96 9.41 13.75 13.95 36.11 -24.09%
EY 4.19 2.87 1.73 10.63 7.27 7.17 2.77 31.73%
DY 0.79 0.89 0.00 2.91 1.08 1.46 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 7.26 10.52 17.60 3.84 4.35 5.84 11.52 -26.47%
P/EPS 26.88 41.58 62.86 11.82 12.80 14.76 35.26 -16.53%
EY 3.72 2.40 1.59 8.46 7.81 6.77 2.84 19.69%
DY 0.70 0.75 0.00 2.31 1.16 1.38 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