[GENP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -8.21%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,175,508 807,920 540,249 491,817 482,626 494,006 265,077 28.14%
PBT 586,146 391,044 191,969 208,898 211,677 211,545 104,781 33.20%
Tax -131,722 -89,641 -44,333 -40,120 -45,217 -80,942 -21,714 35.01%
NP 454,424 301,402 147,636 168,778 166,460 130,602 83,066 32.70%
-
NP to SH 448,520 297,632 145,934 167,090 166,460 130,602 83,066 32.41%
-
Tax Rate 22.47% 22.92% 23.09% 19.21% 21.36% 38.26% 20.72% -
Total Cost 721,084 506,517 392,613 323,038 316,166 363,404 182,010 25.76%
-
Net Worth 2,313,673 1,940,424 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 11.65%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 50,406 32,591 27,375 24,761 19,793 17,301 16,108 20.91%
Div Payout % 11.24% 10.95% 18.76% 14.82% 11.89% 13.25% 19.39% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,313,673 1,940,424 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 11.65%
NOSH 756,102 752,102 746,596 742,845 742,241 741,498 741,166 0.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 38.66% 37.31% 27.33% 34.32% 34.49% 26.44% 31.34% -
ROE 19.39% 15.34% 8.57% 10.56% 11.56% 10.06% 6.96% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 155.47 107.42 72.36 66.21 65.02 66.62 35.76 27.72%
EPS 59.32 39.57 19.55 22.49 22.43 17.61 11.20 31.99%
DPS 6.67 4.33 3.67 3.33 2.67 2.33 2.17 20.56%
NAPS 3.06 2.58 2.28 2.13 1.94 1.75 1.61 11.28%
Adjusted Per Share Value based on latest NOSH - 742,467
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 131.00 90.03 60.20 54.81 53.78 55.05 29.54 28.14%
EPS 49.98 33.17 16.26 18.62 18.55 14.55 9.26 32.40%
DPS 5.62 3.63 3.05 2.76 2.21 1.93 1.80 20.87%
NAPS 2.5783 2.1624 1.8969 1.7632 1.6047 1.446 1.3298 11.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.60 6.40 3.50 2.32 1.83 1.23 1.23 -
P/RPS 2.96 5.96 4.84 3.50 2.81 1.85 3.44 -2.47%
P/EPS 7.75 16.17 17.91 10.31 8.16 6.98 10.97 -5.62%
EY 12.90 6.18 5.58 9.70 12.26 14.32 9.11 5.96%
DY 1.45 0.68 1.05 1.44 1.46 1.90 1.77 -3.26%
P/NAPS 1.50 2.48 1.54 1.09 0.94 0.70 0.76 11.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 -
Price 3.38 7.15 3.94 2.16 1.76 1.70 1.37 -
P/RPS 2.17 6.66 5.44 3.26 2.71 2.55 3.83 -9.02%
P/EPS 5.70 18.07 20.16 9.60 7.85 9.65 12.22 -11.92%
EY 17.55 5.53 4.96 10.41 12.74 10.36 8.18 13.55%
DY 1.97 0.61 0.93 1.54 1.52 1.37 1.59 3.63%
P/NAPS 1.10 2.77 1.73 1.01 0.91 0.97 0.85 4.38%

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