[GENP] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 71.85%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 605,940 405,187 368,863 361,970 370,505 198,808 139,028 27.79%
PBT 293,283 143,977 156,674 158,758 158,659 78,586 63,462 29.04%
Tax -67,231 -33,250 -30,090 -33,913 -60,707 -16,286 -9,601 38.29%
NP 226,052 110,727 126,584 124,845 97,952 62,300 53,861 26.99%
-
NP to SH 223,224 109,451 125,318 124,845 97,952 62,300 53,861 26.72%
-
Tax Rate 22.92% 23.09% 19.21% 21.36% 38.26% 20.72% 15.13% -
Total Cost 379,888 294,460 242,279 237,125 272,553 136,508 85,167 28.28%
-
Net Worth 1,940,424 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 9.36%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 24,443 20,531 18,571 14,844 12,976 12,081 - -
Div Payout % 10.95% 18.76% 14.82% 11.89% 13.25% 19.39% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,940,424 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 9.36%
NOSH 752,102 746,596 742,845 742,241 741,498 741,166 740,866 0.25%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 37.31% 27.33% 34.32% 34.49% 26.44% 31.34% 38.74% -
ROE 11.50% 6.43% 7.92% 8.67% 7.55% 5.22% 4.75% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 80.57 54.27 49.66 48.77 49.97 26.82 18.77 27.46%
EPS 29.68 14.66 16.87 16.82 13.21 8.40 7.27 26.40%
DPS 3.25 2.75 2.50 2.00 1.75 1.63 0.00 -
NAPS 2.58 2.28 2.13 1.94 1.75 1.61 1.53 9.09%
Adjusted Per Share Value based on latest NOSH - 742,475
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 67.52 45.15 41.11 40.34 41.29 22.15 15.49 27.79%
EPS 24.88 12.20 13.97 13.91 10.92 6.94 6.00 26.73%
DPS 2.72 2.29 2.07 1.65 1.45 1.35 0.00 -
NAPS 2.1624 1.8969 1.7632 1.6047 1.446 1.3298 1.2632 9.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 6.40 3.50 2.32 1.83 1.23 1.23 0.97 -
P/RPS 7.94 6.45 4.67 3.75 2.46 4.59 5.17 7.40%
P/EPS 21.56 23.87 13.75 10.88 9.31 14.63 13.34 8.32%
EY 4.64 4.19 7.27 9.19 10.74 6.83 7.49 -7.66%
DY 0.51 0.79 1.08 1.09 1.42 1.33 0.00 -
P/NAPS 2.48 1.54 1.09 0.94 0.70 0.76 0.63 25.64%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 -
Price 7.15 3.94 2.16 1.76 1.70 1.37 1.12 -
P/RPS 8.87 7.26 4.35 3.61 3.40 5.11 5.97 6.81%
P/EPS 24.09 26.88 12.80 10.46 12.87 16.30 15.41 7.72%
EY 4.15 3.72 7.81 9.56 7.77 6.14 6.49 -7.17%
DY 0.45 0.70 1.16 1.14 1.03 1.19 0.00 -
P/NAPS 2.77 1.73 1.01 0.91 0.97 0.85 0.73 24.87%

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