[GENP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 63.74%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 370,505 265,773 169,792 296,099 198,808 127,081 59,738 237.19%
PBT 158,659 113,218 61,530 130,455 78,586 46,596 21,766 275.49%
Tax -60,707 -48,946 -37,727 -28,447 -16,286 -8,824 -4,010 510.95%
NP 97,952 64,272 23,803 102,008 62,300 37,772 17,756 211.88%
-
NP to SH 97,952 64,272 23,803 102,008 62,300 37,772 17,756 211.88%
-
Tax Rate 38.26% 43.23% 61.31% 21.81% 20.72% 18.94% 18.42% -
Total Cost 272,553 201,501 145,989 194,091 136,508 89,309 41,982 247.61%
-
Net Worth 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 1,168,936 7.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 12,976 12,973 - 30,608 12,081 12,072 - -
Div Payout % 13.25% 20.18% - 30.01% 19.39% 31.96% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 1,168,936 7.20%
NOSH 741,498 741,314 741,526 741,116 741,166 740,627 739,833 0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.44% 24.18% 14.02% 34.45% 31.34% 29.72% 29.72% -
ROE 7.55% 5.04% 1.91% 8.34% 5.22% 3.21% 1.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 49.97 35.85 22.90 39.95 26.82 17.16 8.07 236.82%
EPS 13.21 8.67 3.21 13.76 8.40 5.10 2.40 211.41%
DPS 1.75 1.75 0.00 4.13 1.63 1.63 0.00 -
NAPS 1.75 1.72 1.68 1.65 1.61 1.59 1.58 7.04%
Adjusted Per Share Value based on latest NOSH - 741,037
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.31 29.63 18.93 33.01 22.17 14.17 6.66 237.21%
EPS 10.92 7.17 2.65 11.37 6.95 4.21 1.98 211.83%
DPS 1.45 1.45 0.00 3.41 1.35 1.35 0.00 -
NAPS 1.4468 1.4217 1.389 1.3634 1.3305 1.313 1.3033 7.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.25 1.15 1.44 1.23 1.37 1.39 -
P/RPS 2.46 3.49 5.02 3.60 4.59 7.98 17.21 -72.62%
P/EPS 9.31 14.42 35.83 10.46 14.63 26.86 57.92 -70.40%
EY 10.74 6.94 2.79 9.56 6.83 3.72 1.73 237.40%
DY 1.42 1.40 0.00 2.87 1.33 1.19 0.00 -
P/NAPS 0.70 0.73 0.68 0.87 0.76 0.86 0.88 -14.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 30/05/02 -
Price 1.70 1.26 1.24 1.27 1.37 1.41 1.42 -
P/RPS 3.40 3.51 5.42 3.18 5.11 8.22 17.59 -66.53%
P/EPS 12.87 14.53 38.63 9.23 16.30 27.65 59.17 -63.79%
EY 7.77 6.88 2.59 10.84 6.14 3.62 1.69 176.23%
DY 1.03 1.39 0.00 3.25 1.19 1.16 0.00 -
P/NAPS 0.97 0.73 0.74 0.77 0.85 0.89 0.90 5.11%

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