[GENP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -3.0%
YoY- -2.73%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 1,036,003 906,415 576,578 522,720 514,667 490,818 296,099 23.18%
PBT 482,886 451,158 220,425 216,456 226,624 211,441 130,455 24.34%
Tax -105,659 -103,102 -47,207 -45,045 -52,053 -76,191 -28,447 24.42%
NP 377,227 348,056 173,218 171,411 174,571 135,250 102,008 24.32%
-
NP to SH 373,252 344,064 171,147 169,797 174,571 135,250 102,008 24.11%
-
Tax Rate 21.88% 22.85% 21.42% 20.81% 22.97% 36.03% 21.81% -
Total Cost 658,776 558,359 403,360 351,309 340,096 355,568 194,091 22.56%
-
Net Worth 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 11.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 75,653 105,437 52,343 46,507 40,838 33,362 30,609 16.26%
Div Payout % 20.27% 30.64% 30.58% 27.39% 23.39% 24.67% 30.01% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,346,451 2,056,690 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 11.35%
NOSH 756,919 753,366 748,737 745,048 742,179 741,510 741,037 0.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 36.41% 38.40% 30.04% 32.79% 33.92% 27.56% 34.45% -
ROE 15.91% 16.73% 9.77% 11.40% 12.12% 10.13% 8.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 136.87 120.32 77.01 70.16 69.35 66.19 39.96 22.75%
EPS 49.31 45.67 22.86 22.79 23.52 18.24 13.77 23.66%
DPS 10.00 14.00 7.00 6.25 5.50 4.50 4.13 15.86%
NAPS 3.10 2.73 2.34 2.00 1.94 1.80 1.66 10.96%
Adjusted Per Share Value based on latest NOSH - 745,048
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 115.51 101.06 64.29 58.28 57.38 54.73 33.01 23.19%
EPS 41.62 38.36 19.08 18.93 19.46 15.08 11.37 24.11%
DPS 8.44 11.76 5.84 5.19 4.55 3.72 3.41 16.28%
NAPS 2.6162 2.2932 1.9535 1.6614 1.6054 1.4882 1.3716 11.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.54 8.65 4.28 2.15 1.82 1.75 1.44 -
P/RPS 2.59 7.19 5.56 3.06 2.62 2.64 3.60 -5.33%
P/EPS 7.18 18.94 18.72 9.43 7.74 9.59 10.46 -6.07%
EY 13.93 5.28 5.34 10.60 12.92 10.42 9.56 6.46%
DY 2.82 1.62 1.64 2.91 3.02 2.57 2.87 -0.29%
P/NAPS 1.14 3.17 1.83 1.08 0.94 0.97 0.87 4.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 28/02/07 22/02/06 25/02/05 26/02/04 27/02/03 -
Price 4.10 8.75 5.00 2.70 1.65 2.25 1.27 -
P/RPS 3.00 7.27 6.49 3.85 2.38 3.40 3.18 -0.96%
P/EPS 8.31 19.16 21.87 11.85 7.01 12.34 9.23 -1.73%
EY 12.03 5.22 4.57 8.44 14.26 8.11 10.84 1.74%
DY 2.44 1.60 1.40 2.31 3.33 2.00 3.25 -4.66%
P/NAPS 1.32 3.21 2.14 1.35 0.85 1.25 0.77 9.39%

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