[GENP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.66%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 490,818 494,006 531,546 679,168 296,099 265,077 254,162 54.88%
PBT 211,441 211,545 226,436 246,120 130,455 104,781 93,192 72.40%
Tax -76,191 -80,942 -97,892 -150,908 -28,447 -21,714 -17,648 164.43%
NP 135,250 130,602 128,544 95,212 102,008 83,066 75,544 47.28%
-
NP to SH 135,250 130,602 128,544 95,212 102,008 83,066 75,544 47.28%
-
Tax Rate 36.03% 38.26% 43.23% 61.31% 21.81% 20.72% 18.94% -
Total Cost 355,568 363,404 403,002 583,956 194,091 182,010 178,618 58.04%
-
Net Worth 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 8.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 33,367 17,301 25,946 - 30,608 16,108 24,144 23.99%
Div Payout % 24.67% 13.25% 20.18% - 30.01% 19.39% 31.96% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 8.68%
NOSH 741,502 741,498 741,314 741,526 741,116 741,166 740,627 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.56% 26.44% 24.18% 14.02% 34.45% 31.34% 29.72% -
ROE 10.13% 10.06% 10.08% 7.64% 8.34% 6.96% 6.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 66.19 66.62 71.70 91.59 39.95 35.76 34.32 54.75%
EPS 18.24 17.61 17.34 12.84 13.76 11.20 10.20 47.17%
DPS 4.50 2.33 3.50 0.00 4.13 2.17 3.26 23.90%
NAPS 1.80 1.75 1.72 1.68 1.65 1.61 1.59 8.59%
Adjusted Per Share Value based on latest NOSH - 741,526
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.73 55.08 59.27 75.73 33.01 29.56 28.34 54.89%
EPS 15.08 14.56 14.33 10.62 11.37 9.26 8.42 47.32%
DPS 3.72 1.93 2.89 0.00 3.41 1.80 2.69 24.05%
NAPS 1.4882 1.4468 1.4217 1.389 1.3634 1.3305 1.313 8.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.75 1.23 1.25 1.15 1.44 1.23 1.37 -
P/RPS 2.64 1.85 1.74 1.26 3.60 3.44 3.99 -24.01%
P/EPS 9.59 6.98 7.21 8.96 10.46 10.97 13.43 -20.06%
EY 10.42 14.32 13.87 11.17 9.56 9.11 7.45 24.99%
DY 2.57 1.90 2.80 0.00 2.87 1.77 2.38 5.23%
P/NAPS 0.97 0.70 0.73 0.68 0.87 0.76 0.86 8.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 -
Price 2.25 1.70 1.26 1.24 1.27 1.37 1.41 -
P/RPS 3.40 2.55 1.76 1.35 3.18 3.83 4.11 -11.84%
P/EPS 12.34 9.65 7.27 9.66 9.23 12.22 13.82 -7.25%
EY 8.11 10.36 13.76 10.35 10.84 8.18 7.23 7.93%
DY 2.00 1.37 2.78 0.00 3.25 1.59 2.31 -9.13%
P/NAPS 1.25 0.97 0.73 0.74 0.77 0.85 0.89 25.33%

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