[GENP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
07-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.53%
YoY- 20.78%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 522,720 521,560 536,874 527,440 514,667 482,283 432,761 13.37%
PBT 216,456 224,540 246,168 226,483 226,624 211,540 187,548 9.99%
Tax -45,045 -48,665 -52,987 -50,981 -52,053 -49,397 -43,921 1.69%
NP 171,411 175,875 193,181 175,502 174,571 162,143 143,627 12.47%
-
NP to SH 169,797 175,044 192,938 175,502 174,571 162,143 143,627 11.77%
-
Tax Rate 20.81% 21.67% 21.52% 22.51% 22.97% 23.35% 23.42% -
Total Cost 351,309 345,685 343,693 351,938 340,096 320,140 289,134 13.82%
-
Net Worth 1,490,096 1,581,455 1,559,770 1,523,920 1,439,827 1,440,401 1,397,034 4.38%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 46,507 44,544 44,544 40,838 40,838 35,253 35,253 20.22%
Div Payout % 27.39% 25.45% 23.09% 23.27% 23.39% 21.74% 24.55% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,490,096 1,581,455 1,559,770 1,523,920 1,439,827 1,440,401 1,397,034 4.38%
NOSH 745,048 742,467 742,747 743,376 742,179 742,475 743,103 0.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 32.79% 33.72% 35.98% 33.27% 33.92% 33.62% 33.19% -
ROE 11.40% 11.07% 12.37% 11.52% 12.12% 11.26% 10.28% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.16 70.25 72.28 70.95 69.35 64.96 58.24 13.17%
EPS 22.79 23.58 25.98 23.61 23.52 21.84 19.33 11.56%
DPS 6.25 6.00 6.00 5.50 5.50 4.75 4.75 20.01%
NAPS 2.00 2.13 2.10 2.05 1.94 1.94 1.88 4.19%
Adjusted Per Share Value based on latest NOSH - 743,376
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.28 58.15 59.86 58.81 57.38 53.77 48.25 13.37%
EPS 18.93 19.52 21.51 19.57 19.46 18.08 16.01 11.78%
DPS 5.19 4.97 4.97 4.55 4.55 3.93 3.93 20.30%
NAPS 1.6614 1.7633 1.7391 1.6991 1.6054 1.606 1.5577 4.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.15 2.32 1.71 1.69 1.82 1.83 1.77 -
P/RPS 3.06 3.30 2.37 2.38 2.62 2.82 3.04 0.43%
P/EPS 9.43 9.84 6.58 7.16 7.74 8.38 9.16 1.95%
EY 10.60 10.16 15.19 13.97 12.92 11.93 10.92 -1.95%
DY 2.91 2.59 3.51 3.25 3.02 2.60 2.68 5.62%
P/NAPS 1.08 1.09 0.81 0.82 0.94 0.94 0.94 9.66%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 25/11/05 26/08/05 07/06/05 25/02/05 30/11/04 25/08/04 -
Price 2.70 2.16 1.81 1.65 1.65 1.76 1.66 -
P/RPS 3.85 3.07 2.50 2.33 2.38 2.71 2.85 22.13%
P/EPS 11.85 9.16 6.97 6.99 7.01 8.06 8.59 23.84%
EY 8.44 10.91 14.35 14.31 14.26 12.41 11.64 -19.24%
DY 2.31 2.78 3.31 3.33 3.33 2.70 2.86 -13.23%
P/NAPS 1.35 1.01 0.86 0.80 0.85 0.91 0.88 32.91%

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