[GENP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.74%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 154,254 114,044 93,672 120,313 104,732 95,981 169,792 -6.18%
PBT 69,433 46,159 43,166 52,782 45,441 51,688 61,530 8.36%
Tax -17,237 -7,369 -9,307 -15,484 -11,761 -11,219 -37,727 -40.59%
NP 52,196 38,790 33,859 37,298 33,680 40,469 23,803 68.54%
-
NP to SH 52,196 38,790 33,859 37,298 33,680 40,469 23,803 68.54%
-
Tax Rate 24.83% 15.96% 21.56% 29.34% 25.88% 21.71% 61.31% -
Total Cost 102,058 75,254 59,813 83,015 71,052 55,512 145,989 -21.18%
-
Net Worth 1,440,401 1,397,034 1,373,665 1,334,719 1,298,237 1,274,847 1,245,764 10.13%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 14,862 - 20,391 - 12,970 - -
Div Payout % - 38.31% - 54.67% - 32.05% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,440,401 1,397,034 1,373,665 1,334,719 1,298,237 1,274,847 1,245,764 10.13%
NOSH 742,475 743,103 742,521 741,510 741,850 741,190 741,526 0.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 33.84% 34.01% 36.15% 31.00% 32.16% 42.16% 14.02% -
ROE 3.62% 2.78% 2.46% 2.79% 2.59% 3.17% 1.91% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.78 15.35 12.62 16.23 14.12 12.95 22.90 -6.25%
EPS 7.03 5.22 4.56 5.03 4.54 5.46 3.21 68.40%
DPS 0.00 2.00 0.00 2.75 0.00 1.75 0.00 -
NAPS 1.94 1.88 1.85 1.80 1.75 1.72 1.68 10.03%
Adjusted Per Share Value based on latest NOSH - 741,510
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.19 12.71 10.44 13.41 11.67 10.70 18.92 -6.17%
EPS 5.82 4.32 3.77 4.16 3.75 4.51 2.65 68.71%
DPS 0.00 1.66 0.00 2.27 0.00 1.45 0.00 -
NAPS 1.6052 1.5568 1.5308 1.4874 1.4467 1.4207 1.3883 10.13%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.83 1.77 2.25 1.75 1.23 1.25 1.15 -
P/RPS 8.81 11.53 17.84 10.79 8.71 9.65 5.02 45.34%
P/EPS 26.03 33.91 49.34 34.79 27.09 22.89 35.83 -19.13%
EY 3.84 2.95 2.03 2.87 3.69 4.37 2.79 23.66%
DY 0.00 1.13 0.00 1.57 0.00 1.40 0.00 -
P/NAPS 0.94 0.94 1.22 0.97 0.70 0.73 0.68 24.01%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 -
Price 1.76 1.66 1.72 2.25 1.70 1.26 1.24 -
P/RPS 8.47 10.82 13.63 13.87 12.04 9.73 5.42 34.55%
P/EPS 25.04 31.80 37.72 44.73 37.44 23.08 38.63 -25.04%
EY 3.99 3.14 2.65 2.24 2.67 4.33 2.59 33.28%
DY 0.00 1.20 0.00 1.22 0.00 1.39 0.00 -
P/NAPS 0.91 0.88 0.93 1.25 0.97 0.73 0.74 14.73%

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