[GENP] YoY Annualized 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- 423.23%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,189,976 683,440 521,680 459,846 415,432 531,546 254,162 29.31%
PBT 601,632 315,706 174,220 217,738 178,650 226,436 93,192 36.41%
Tax -137,488 -70,162 -40,704 -34,350 -33,352 -97,892 -17,648 40.75%
NP 464,144 245,544 133,516 183,388 145,298 128,544 75,544 35.29%
-
NP to SH 458,492 242,908 132,036 182,032 145,298 128,544 75,544 35.02%
-
Tax Rate 22.85% 22.22% 23.36% 15.78% 18.67% 43.23% 18.94% -
Total Cost 725,832 437,896 388,164 276,458 270,134 403,002 178,618 26.29%
-
Net Worth 2,230,460 1,856,382 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 11.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 75,608 48,852 41,028 37,119 29,682 25,946 24,144 20.93%
Div Payout % 16.49% 20.11% 31.07% 20.39% 20.43% 20.18% 31.96% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,230,460 1,856,382 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 11.22%
NOSH 756,088 751,571 745,966 742,381 742,073 741,314 740,627 0.34%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 39.00% 35.93% 25.59% 39.88% 34.98% 24.18% 29.72% -
ROE 20.56% 13.09% 7.87% 11.68% 10.41% 10.08% 6.42% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 157.39 90.93 69.93 61.94 55.98 71.70 34.32 28.86%
EPS 60.64 32.32 17.70 24.52 19.58 17.34 10.20 34.55%
DPS 10.00 6.50 5.50 5.00 4.00 3.50 3.26 20.51%
NAPS 2.95 2.47 2.25 2.10 1.88 1.72 1.59 10.84%
Adjusted Per Share Value based on latest NOSH - 742,747
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 132.68 76.20 58.17 51.27 46.32 59.27 28.34 29.31%
EPS 51.12 27.08 14.72 20.30 16.20 14.33 8.42 35.02%
DPS 8.43 5.45 4.57 4.14 3.31 2.89 2.69 20.94%
NAPS 2.4869 2.0698 1.8714 1.7383 1.5555 1.4217 1.313 11.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 8.20 6.25 3.08 1.71 1.77 1.25 1.37 -
P/RPS 5.21 6.87 4.40 2.76 3.16 1.74 3.99 4.54%
P/EPS 13.52 19.34 17.40 6.97 9.04 7.21 13.43 0.11%
EY 7.40 5.17 5.75 14.34 11.06 13.87 7.45 -0.11%
DY 1.22 1.04 1.79 2.92 2.26 2.80 2.38 -10.53%
P/NAPS 2.78 2.53 1.37 0.81 0.94 0.73 0.86 21.57%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 23/08/07 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 -
Price 5.45 5.60 3.68 1.81 1.66 1.26 1.41 -
P/RPS 3.46 6.16 5.26 2.92 2.97 1.76 4.11 -2.82%
P/EPS 8.99 17.33 20.79 7.38 8.48 7.27 13.82 -6.90%
EY 11.13 5.77 4.81 13.55 11.80 13.76 7.23 7.44%
DY 1.83 1.16 1.49 2.76 2.41 2.78 2.31 -3.80%
P/NAPS 1.85 2.27 1.64 0.86 0.88 0.73 0.89 12.95%

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