[GENP] QoQ 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- 67.83%
YoY- 121.13%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,732 95,981 169,792 97,291 71,727 67,343 59,738 45.34%
PBT 45,441 51,688 61,530 51,869 31,990 24,830 21,766 63.27%
Tax -11,761 -11,219 -37,727 -12,161 -8,330 -4,814 -4,010 104.76%
NP 33,680 40,469 23,803 39,708 23,660 20,016 17,756 53.17%
-
NP to SH 33,680 40,469 23,803 39,708 23,660 20,016 17,756 53.17%
-
Tax Rate 25.88% 21.71% 61.31% 23.45% 26.04% 19.39% 18.42% -
Total Cost 71,052 55,512 145,989 57,583 48,067 47,327 41,982 41.97%
-
Net Worth 1,298,237 1,274,847 1,245,764 1,230,122 1,194,691 1,178,720 1,168,936 7.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 12,970 - 18,525 - 12,083 - -
Div Payout % - 32.05% - 46.66% - 60.37% - -
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 1,298,237 1,274,847 1,245,764 1,230,122 1,194,691 1,178,720 1,168,936 7.23%
NOSH 741,850 741,190 741,526 741,037 742,044 741,333 739,833 0.18%
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 32.16% 42.16% 14.02% 40.81% 32.99% 29.72% 29.72% -
ROE 2.59% 3.17% 1.91% 3.23% 1.98% 1.70% 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 14.12 12.95 22.90 13.13 9.67 9.08 8.07 45.15%
EPS 4.54 5.46 3.21 5.36 3.19 2.70 2.40 52.89%
DPS 0.00 1.75 0.00 2.50 0.00 1.63 0.00 -
NAPS 1.75 1.72 1.68 1.66 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 11.68 10.70 18.93 10.85 8.00 7.51 6.66 45.37%
EPS 3.76 4.51 2.65 4.43 2.64 2.23 1.98 53.28%
DPS 0.00 1.45 0.00 2.07 0.00 1.35 0.00 -
NAPS 1.4475 1.4214 1.389 1.3716 1.3321 1.3142 1.3033 7.23%
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 8.71 9.65 5.02 10.97 12.72 15.08 17.21 -36.46%
P/EPS 27.09 22.89 35.83 26.87 38.58 50.74 57.92 -39.71%
EY 3.69 4.37 2.79 3.72 2.59 1.97 1.73 65.62%
DY 0.00 1.40 0.00 1.74 0.00 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 12.04 9.73 5.42 9.67 14.17 15.52 17.59 -22.31%
P/EPS 37.44 23.08 38.63 23.70 42.97 52.22 59.17 -26.27%
EY 2.67 4.33 2.59 4.22 2.33 1.91 1.69 35.61%
DY 0.00 1.39 0.00 1.97 0.00 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