[GENP] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.11%
YoY- 96.29%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 296,099 265,077 254,162 238,952 199,863 185,370 171,952 43.52%
PBT 130,455 104,781 93,192 87,064 87,149 84,616 40,254 118.52%
Tax -28,447 -21,714 -17,648 -16,040 -15,331 -12,801 -7,426 144.22%
NP 102,008 83,066 75,544 71,024 71,818 71,814 32,828 112.50%
-
NP to SH 102,008 83,066 75,544 71,024 71,818 71,814 32,828 112.50%
-
Tax Rate 21.81% 20.72% 18.94% 18.42% 17.59% 15.13% 18.45% -
Total Cost 194,091 182,010 178,618 167,928 128,045 113,556 139,124 24.77%
-
Net Worth 1,222,841 1,193,278 1,177,597 1,168,936 1,141,379 1,133,525 1,099,218 7.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 30,608 16,108 24,144 - - - 22,281 23.50%
Div Payout % 30.01% 19.39% 31.96% - - - 67.87% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,222,841 1,193,278 1,177,597 1,168,936 1,141,379 1,133,525 1,099,218 7.34%
NOSH 741,116 741,166 740,627 739,833 741,155 740,866 742,714 -0.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 34.45% 31.34% 29.72% 29.72% 35.93% 38.74% 19.09% -
ROE 8.34% 6.96% 6.42% 6.08% 6.29% 6.34% 2.99% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 39.95 35.76 34.32 32.30 26.97 25.02 23.15 43.72%
EPS 13.76 11.20 10.20 9.60 9.69 9.69 4.42 112.76%
DPS 4.13 2.17 3.26 0.00 0.00 0.00 3.00 23.68%
NAPS 1.65 1.61 1.59 1.58 1.54 1.53 1.48 7.49%
Adjusted Per Share Value based on latest NOSH - 739,833
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.01 29.56 28.34 26.64 22.28 20.67 19.17 43.52%
EPS 11.37 9.26 8.42 7.92 8.01 8.01 3.66 112.46%
DPS 3.41 1.80 2.69 0.00 0.00 0.00 2.48 23.58%
NAPS 1.3634 1.3305 1.313 1.3033 1.2726 1.2639 1.2256 7.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.44 1.23 1.37 1.39 1.14 0.97 0.85 -
P/RPS 3.60 3.44 3.99 4.30 4.23 3.88 3.67 -1.27%
P/EPS 10.46 10.97 13.43 14.48 11.76 10.01 19.23 -33.29%
EY 9.56 9.11 7.45 6.91 8.50 9.99 5.20 49.90%
DY 2.87 1.77 2.38 0.00 0.00 0.00 3.53 -12.85%
P/NAPS 0.87 0.76 0.86 0.88 0.74 0.63 0.57 32.46%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.27 1.37 1.41 1.42 1.21 1.12 1.15 -
P/RPS 3.18 3.83 4.11 4.40 4.49 4.48 4.97 -25.68%
P/EPS 9.23 12.22 13.82 14.79 12.49 11.55 26.02 -49.79%
EY 10.84 8.18 7.23 6.76 8.01 8.65 3.84 99.36%
DY 3.25 1.59 2.31 0.00 0.00 0.00 2.61 15.69%
P/NAPS 0.77 0.85 0.89 0.90 0.79 0.73 0.78 -0.85%

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