[GENP] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ-0.0%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 265,077 254,162 238,952 199,863 185,370 171,952 162,360 38.61%
PBT 104,781 93,192 87,064 87,149 84,616 40,254 41,608 84.99%
Tax -21,714 -17,648 -16,040 -15,331 -12,801 -7,426 -5,424 151.91%
NP 83,066 75,544 71,024 71,818 71,814 32,828 36,184 73.93%
-
NP to SH 83,066 75,544 71,024 71,818 71,814 32,828 36,184 73.93%
-
Tax Rate 20.72% 18.94% 18.42% 17.59% 15.13% 18.45% 13.04% -
Total Cost 182,010 178,618 167,928 128,045 113,556 139,124 126,176 27.63%
-
Net Worth 1,193,278 1,177,597 1,168,936 1,141,379 1,133,525 1,099,218 1,097,383 5.73%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 16,108 24,144 - - - 22,281 - -
Div Payout % 19.39% 31.96% - - - 67.87% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,193,278 1,177,597 1,168,936 1,141,379 1,133,525 1,099,218 1,097,383 5.73%
NOSH 741,166 740,627 739,833 741,155 740,866 742,714 741,475 -0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 31.34% 29.72% 29.72% 35.93% 38.74% 19.09% 22.29% -
ROE 6.96% 6.42% 6.08% 6.29% 6.34% 2.99% 3.30% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 35.76 34.32 32.30 26.97 25.02 23.15 21.90 38.62%
EPS 11.20 10.20 9.60 9.69 9.69 4.42 4.88 73.90%
DPS 2.17 3.26 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.61 1.59 1.58 1.54 1.53 1.48 1.48 5.76%
Adjusted Per Share Value based on latest NOSH - 742,024
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.54 28.32 26.63 22.27 20.66 19.16 18.09 38.62%
EPS 9.26 8.42 7.91 8.00 8.00 3.66 4.03 74.04%
DPS 1.80 2.69 0.00 0.00 0.00 2.48 0.00 -
NAPS 1.3298 1.3123 1.3026 1.2719 1.2632 1.2249 1.2229 5.74%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.23 1.37 1.39 1.14 0.97 0.85 0.85 -
P/RPS 3.44 3.99 4.30 4.23 3.88 3.67 3.88 -7.70%
P/EPS 10.97 13.43 14.48 11.76 10.01 19.23 17.42 -26.51%
EY 9.11 7.45 6.91 8.50 9.99 5.20 5.74 36.02%
DY 1.77 2.38 0.00 0.00 0.00 3.53 0.00 -
P/NAPS 0.76 0.86 0.88 0.74 0.63 0.57 0.57 21.12%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 29/05/01 -
Price 1.37 1.41 1.42 1.21 1.12 1.15 0.81 -
P/RPS 3.83 4.11 4.40 4.49 4.48 4.97 3.70 2.32%
P/EPS 12.22 13.82 14.79 12.49 11.55 26.02 16.60 -18.45%
EY 8.18 7.23 6.76 8.01 8.65 3.84 6.02 22.65%
DY 1.59 2.31 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 0.85 0.89 0.90 0.79 0.73 0.78 0.55 33.63%

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