[GENP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 170.02%
YoY- 70.16%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 93,672 490,818 370,505 265,773 169,792 296,099 198,808 -39.42%
PBT 43,166 211,441 158,659 113,218 61,530 130,455 78,586 -32.90%
Tax -9,307 -76,191 -60,707 -48,946 -37,727 -28,447 -16,286 -31.11%
NP 33,859 135,250 97,952 64,272 23,803 102,008 62,300 -33.37%
-
NP to SH 33,859 135,250 97,952 64,272 23,803 102,008 62,300 -33.37%
-
Tax Rate 21.56% 36.03% 38.26% 43.23% 61.31% 21.81% 20.72% -
Total Cost 59,813 355,568 272,553 201,501 145,989 194,091 136,508 -42.28%
-
Net Worth 1,373,665 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 9.83%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 33,367 12,976 12,973 - 30,608 12,081 -
Div Payout % - 24.67% 13.25% 20.18% - 30.01% 19.39% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,373,665 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 9.83%
NOSH 742,521 741,502 741,498 741,314 741,526 741,116 741,166 0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 36.15% 27.56% 26.44% 24.18% 14.02% 34.45% 31.34% -
ROE 2.46% 10.13% 7.55% 5.04% 1.91% 8.34% 5.22% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.62 66.19 49.97 35.85 22.90 39.95 26.82 -39.47%
EPS 4.56 18.24 13.21 8.67 3.21 13.76 8.40 -33.42%
DPS 0.00 4.50 1.75 1.75 0.00 4.13 1.63 -
NAPS 1.85 1.80 1.75 1.72 1.68 1.65 1.61 9.69%
Adjusted Per Share Value based on latest NOSH - 741,190
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.44 54.73 41.31 29.63 18.93 33.01 22.17 -39.44%
EPS 3.78 15.08 10.92 7.17 2.65 11.37 6.95 -33.34%
DPS 0.00 3.72 1.45 1.45 0.00 3.41 1.35 -
NAPS 1.5316 1.4882 1.4468 1.4217 1.389 1.3634 1.3305 9.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.25 1.75 1.23 1.25 1.15 1.44 1.23 -
P/RPS 17.84 2.64 2.46 3.49 5.02 3.60 4.59 146.99%
P/EPS 49.34 9.59 9.31 14.42 35.83 10.46 14.63 124.72%
EY 2.03 10.42 10.74 6.94 2.79 9.56 6.83 -55.43%
DY 0.00 2.57 1.42 1.40 0.00 2.87 1.33 -
P/NAPS 1.22 0.97 0.70 0.73 0.68 0.87 0.76 37.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 -
Price 1.72 2.25 1.70 1.26 1.24 1.27 1.37 -
P/RPS 13.63 3.40 3.40 3.51 5.42 3.18 5.11 92.21%
P/EPS 37.72 12.34 12.87 14.53 38.63 9.23 16.30 74.86%
EY 2.65 8.11 7.77 6.88 2.59 10.84 6.14 -42.85%
DY 0.00 2.00 1.03 1.39 0.00 3.25 1.19 -
P/NAPS 0.93 1.25 0.97 0.73 0.74 0.77 0.85 6.17%

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