[GENP] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
07-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 0.53%
YoY- 20.78%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,030,192 595,376 546,753 527,440 414,698 406,153 219,011 29.41%
PBT 530,097 236,872 221,243 226,483 193,077 170,219 98,513 32.34%
Tax -113,739 -53,539 -47,653 -50,981 -47,771 -62,598 -17,551 36.50%
NP 416,358 183,333 173,590 175,502 145,306 107,621 80,962 31.34%
-
NP to SH 411,779 181,052 171,548 175,502 145,306 107,621 80,962 31.10%
-
Tax Rate 21.46% 22.60% 21.54% 22.51% 24.74% 36.77% 17.82% -
Total Cost 613,834 412,043 373,163 351,938 269,392 298,532 138,049 28.20%
-
Net Worth 2,147,133 1,803,728 1,662,988 1,523,920 1,373,665 1,245,764 1,168,936 10.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 105,437 52,343 46,507 40,838 33,362 30,609 26,004 26.25%
Div Payout % 25.61% 28.91% 27.11% 23.27% 22.96% 28.44% 32.12% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,147,133 1,803,728 1,662,988 1,523,920 1,373,665 1,245,764 1,168,936 10.65%
NOSH 756,033 751,553 745,734 743,376 742,521 741,526 739,833 0.36%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 40.42% 30.79% 31.75% 33.27% 35.04% 26.50% 36.97% -
ROE 19.18% 10.04% 10.32% 11.52% 10.58% 8.64% 6.93% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 136.26 79.22 73.32 70.95 55.85 54.77 29.60 28.94%
EPS 54.47 24.09 23.00 23.61 19.57 14.51 10.94 30.64%
DPS 14.00 7.00 6.25 5.50 4.50 4.13 3.50 25.96%
NAPS 2.84 2.40 2.23 2.05 1.85 1.68 1.58 10.25%
Adjusted Per Share Value based on latest NOSH - 743,376
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 114.80 66.35 60.93 58.78 46.21 45.26 24.41 29.40%
EPS 45.89 20.18 19.12 19.56 16.19 11.99 9.02 31.11%
DPS 11.75 5.83 5.18 4.55 3.72 3.41 2.90 26.23%
NAPS 2.3927 2.01 1.8532 1.6982 1.5308 1.3883 1.3026 10.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 8.40 5.15 2.84 1.69 2.25 1.15 1.39 -
P/RPS 6.16 6.50 3.87 2.38 4.03 2.10 4.70 4.60%
P/EPS 15.42 21.38 12.35 7.16 11.50 7.92 12.70 3.28%
EY 6.48 4.68 8.10 13.97 8.70 12.62 7.87 -3.18%
DY 1.67 1.36 2.20 3.25 2.00 3.59 2.52 -6.62%
P/NAPS 2.96 2.15 1.27 0.82 1.22 0.68 0.88 22.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 24/05/07 31/05/06 07/06/05 25/05/04 28/05/03 30/05/02 -
Price 8.45 6.60 3.08 1.65 1.72 1.24 1.42 -
P/RPS 6.20 8.33 4.20 2.33 3.08 2.26 4.80 4.35%
P/EPS 15.51 27.40 13.39 6.99 8.79 8.54 12.98 3.00%
EY 6.45 3.65 7.47 14.31 11.38 11.70 7.71 -2.92%
DY 1.66 1.06 2.03 3.33 2.62 3.33 2.46 -6.33%
P/NAPS 2.98 2.75 1.38 0.80 0.93 0.74 0.90 22.06%

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