[GENP] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.12%
YoY- 96.29%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 97,291 71,727 67,343 59,738 60,835 53,052 45,386 66.02%
PBT 51,869 31,990 24,830 21,766 23,687 43,335 9,725 204.33%
Tax -12,161 -8,330 -4,814 -4,010 -5,730 -5,888 -2,357 197.69%
NP 39,708 23,660 20,016 17,756 17,957 37,447 7,368 206.44%
-
NP to SH 39,708 23,660 20,016 17,756 17,957 37,447 7,368 206.44%
-
Tax Rate 23.45% 26.04% 19.39% 18.42% 24.19% 13.59% 24.24% -
Total Cost 57,583 48,067 47,327 41,982 42,878 15,605 38,018 31.78%
-
Net Worth 1,230,122 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 1,101,478 7.62%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 18,525 - 12,083 - 14,840 - 11,163 40.03%
Div Payout % 46.66% - 60.37% - 82.64% - 151.52% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,230,122 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 1,101,478 7.62%
NOSH 741,037 742,044 741,333 739,833 742,024 741,524 744,242 -0.28%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 40.81% 32.99% 29.72% 29.72% 29.52% 70.59% 16.23% -
ROE 3.23% 1.98% 1.70% 1.52% 1.57% 3.30% 0.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.13 9.67 9.08 8.07 8.20 7.15 6.10 66.47%
EPS 5.36 3.19 2.70 2.40 2.42 5.05 0.99 207.38%
DPS 2.50 0.00 1.63 0.00 2.00 0.00 1.50 40.44%
NAPS 1.66 1.61 1.59 1.58 1.54 1.53 1.48 7.92%
Adjusted Per Share Value based on latest NOSH - 739,833
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.85 8.00 7.51 6.66 6.78 5.92 5.06 66.05%
EPS 4.43 2.64 2.23 1.98 2.00 4.18 0.82 206.94%
DPS 2.07 0.00 1.35 0.00 1.65 0.00 1.24 40.59%
NAPS 1.3716 1.3321 1.3142 1.3033 1.2741 1.265 1.2281 7.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.44 1.23 1.37 1.39 1.14 0.97 0.85 -
P/RPS 10.97 12.72 15.08 17.21 13.90 13.56 13.94 -14.72%
P/EPS 26.87 38.58 50.74 57.92 47.11 19.21 85.86 -53.80%
EY 3.72 2.59 1.97 1.73 2.12 5.21 1.16 117.00%
DY 1.74 0.00 1.19 0.00 1.75 0.00 1.76 -0.75%
P/NAPS 0.87 0.76 0.86 0.88 0.74 0.63 0.57 32.46%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.27 1.37 1.41 1.42 1.21 1.12 1.15 -
P/RPS 9.67 14.17 15.52 17.59 14.76 15.65 18.86 -35.86%
P/EPS 23.70 42.97 52.22 59.17 50.00 22.18 116.16 -65.24%
EY 4.22 2.33 1.91 1.69 2.00 4.51 0.86 187.92%
DY 1.97 0.00 1.16 0.00 1.65 0.00 1.30 31.83%
P/NAPS 0.77 0.85 0.89 0.90 0.79 0.73 0.78 -0.85%

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