[GENP] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 64.94%
YoY- 15.67%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 265,773 169,792 296,099 198,808 127,081 59,738 199,863 20.98%
PBT 113,218 61,530 130,455 78,586 46,596 21,766 87,149 19.11%
Tax -48,946 -37,727 -28,447 -16,286 -8,824 -4,010 -15,331 117.28%
NP 64,272 23,803 102,008 62,300 37,772 17,756 71,818 -7.15%
-
NP to SH 64,272 23,803 102,008 62,300 37,772 17,756 71,818 -7.15%
-
Tax Rate 43.23% 61.31% 21.81% 20.72% 18.94% 18.42% 17.59% -
Total Cost 201,501 145,989 194,091 136,508 89,309 41,982 128,045 35.40%
-
Net Worth 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 1,168,936 1,141,379 7.68%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 12,973 - 30,608 12,081 12,072 - - -
Div Payout % 20.18% - 30.01% 19.39% 31.96% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 1,168,936 1,141,379 7.68%
NOSH 741,314 741,526 741,116 741,166 740,627 739,833 741,155 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.18% 14.02% 34.45% 31.34% 29.72% 29.72% 35.93% -
ROE 5.04% 1.91% 8.34% 5.22% 3.21% 1.52% 6.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.85 22.90 39.95 26.82 17.16 8.07 26.97 20.95%
EPS 8.67 3.21 13.76 8.40 5.10 2.40 9.69 -7.16%
DPS 1.75 0.00 4.13 1.63 1.63 0.00 0.00 -
NAPS 1.72 1.68 1.65 1.61 1.59 1.58 1.54 7.66%
Adjusted Per Share Value based on latest NOSH - 742,044
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.62 18.92 33.00 22.15 14.16 6.66 22.27 21.00%
EPS 7.16 2.65 11.37 6.94 4.21 1.98 8.00 -7.14%
DPS 1.45 0.00 3.41 1.35 1.35 0.00 0.00 -
NAPS 1.4209 1.3883 1.3627 1.3298 1.3123 1.3026 1.2719 7.68%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.25 1.15 1.44 1.23 1.37 1.39 1.14 -
P/RPS 3.49 5.02 3.60 4.59 7.98 17.21 4.23 -12.06%
P/EPS 14.42 35.83 10.46 14.63 26.86 57.92 11.76 14.60%
EY 6.94 2.79 9.56 6.83 3.72 1.73 8.50 -12.67%
DY 1.40 0.00 2.87 1.33 1.19 0.00 0.00 -
P/NAPS 0.73 0.68 0.87 0.76 0.86 0.88 0.74 -0.90%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 -
Price 1.26 1.24 1.27 1.37 1.41 1.42 1.21 -
P/RPS 3.51 5.42 3.18 5.11 8.22 17.59 4.49 -15.17%
P/EPS 14.53 38.63 9.23 16.30 27.65 59.17 12.49 10.64%
EY 6.88 2.59 10.84 6.14 3.62 1.69 8.01 -9.66%
DY 1.39 0.00 3.25 1.19 1.16 0.00 0.00 -
P/NAPS 0.73 0.74 0.77 0.85 0.89 0.90 0.79 -5.14%

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