[GENP] YoY TTM 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- -9.27%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,182,106 777,331 559,044 521,560 482,283 467,796 259,643 28.71%
PBT 597,485 369,731 203,759 224,540 211,540 210,528 102,273 34.16%
Tax -134,663 -81,188 -47,770 -48,665 -49,397 -72,868 -22,016 35.19%
NP 462,822 288,543 155,989 175,875 162,143 137,660 80,257 33.87%
-
NP to SH 457,230 284,920 153,930 175,044 162,143 137,660 80,257 33.60%
-
Tax Rate 22.54% 21.96% 23.44% 21.67% 23.35% 34.61% 21.53% -
Total Cost 719,284 488,788 403,055 345,685 320,140 330,136 179,386 26.01%
-
Net Worth 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 11.64%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 118,794 56,272 48,461 44,544 35,253 31,496 26,924 28.03%
Div Payout % 25.98% 19.75% 31.48% 25.45% 21.74% 22.88% 33.55% -
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 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 11.64%
NOSH 756,666 752,736 747,555 742,467 742,475 741,850 742,044 0.32%
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 39.15% 37.12% 27.90% 33.72% 33.62% 29.43% 30.91% -
ROE 19.75% 14.67% 9.03% 11.07% 11.26% 10.60% 6.72% -
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 156.23 103.27 74.78 70.25 64.96 63.06 34.99 28.29%
EPS 60.43 37.85 20.59 23.58 21.84 18.56 10.82 33.16%
DPS 15.75 7.50 6.50 6.00 4.75 4.25 3.63 27.68%
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 131.80 86.67 62.33 58.15 53.77 52.16 28.95 28.70%
EPS 50.98 31.77 17.16 19.52 18.08 15.35 8.95 33.60%
DPS 13.25 6.27 5.40 4.97 3.93 3.51 3.00 28.06%
NAPS 2.5816 2.1654 1.9004 1.7633 1.606 1.4475 1.3321 11.64%
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 2.94 6.20 4.68 3.30 2.82 1.95 3.52 -2.95%
P/EPS 7.61 16.91 17.00 9.84 8.38 6.63 11.37 -6.46%
EY 13.14 5.91 5.88 10.16 11.93 15.09 8.79 6.92%
DY 3.42 1.17 1.86 2.59 2.60 3.46 2.95 2.49%
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 2.16 6.92 5.27 3.07 2.71 2.70 3.92 -9.44%
P/EPS 5.59 18.89 19.13 9.16 8.06 9.16 12.67 -12.73%
EY 17.88 5.29 5.23 10.91 12.41 10.92 7.89 14.59%
DY 4.66 1.05 1.65 2.78 2.70 2.50 2.65 9.85%
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