[GENP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -40.05%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 120,313 104,732 95,981 169,792 97,291 71,727 67,343 47.08%
PBT 52,782 45,441 51,688 61,530 51,869 31,990 24,830 65.09%
Tax -15,484 -11,761 -11,219 -37,727 -12,161 -8,330 -4,814 117.43%
NP 37,298 33,680 40,469 23,803 39,708 23,660 20,016 51.25%
-
NP to SH 37,298 33,680 40,469 23,803 39,708 23,660 20,016 51.25%
-
Tax Rate 29.34% 25.88% 21.71% 61.31% 23.45% 26.04% 19.39% -
Total Cost 83,015 71,052 55,512 145,989 57,583 48,067 47,327 45.29%
-
Net Worth 1,334,719 1,298,237 1,274,847 1,245,764 1,230,122 1,194,691 1,178,720 8.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 20,391 - 12,970 - 18,525 - 12,083 41.61%
Div Payout % 54.67% - 32.05% - 46.66% - 60.37% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,334,719 1,298,237 1,274,847 1,245,764 1,230,122 1,194,691 1,178,720 8.61%
NOSH 741,510 741,850 741,190 741,526 741,037 742,044 741,333 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 31.00% 32.16% 42.16% 14.02% 40.81% 32.99% 29.72% -
ROE 2.79% 2.59% 3.17% 1.91% 3.23% 1.98% 1.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.23 14.12 12.95 22.90 13.13 9.67 9.08 47.12%
EPS 5.03 4.54 5.46 3.21 5.36 3.19 2.70 51.23%
DPS 2.75 0.00 1.75 0.00 2.50 0.00 1.63 41.58%
NAPS 1.80 1.75 1.72 1.68 1.66 1.61 1.59 8.59%
Adjusted Per Share Value based on latest NOSH - 741,526
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.41 11.67 10.70 18.92 10.84 7.99 7.50 47.15%
EPS 4.16 3.75 4.51 2.65 4.42 2.64 2.23 51.36%
DPS 2.27 0.00 1.45 0.00 2.06 0.00 1.35 41.27%
NAPS 1.4874 1.4467 1.4207 1.3883 1.3708 1.3313 1.3135 8.61%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.75 1.23 1.25 1.15 1.44 1.23 1.37 -
P/RPS 10.79 8.71 9.65 5.02 10.97 12.72 15.08 -19.95%
P/EPS 34.79 27.09 22.89 35.83 26.87 38.58 50.74 -22.19%
EY 2.87 3.69 4.37 2.79 3.72 2.59 1.97 28.42%
DY 1.57 0.00 1.40 0.00 1.74 0.00 1.19 20.23%
P/NAPS 0.97 0.70 0.73 0.68 0.87 0.76 0.86 8.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 -
Price 2.25 1.70 1.26 1.24 1.27 1.37 1.41 -
P/RPS 13.87 12.04 9.73 5.42 9.67 14.17 15.52 -7.20%
P/EPS 44.73 37.44 23.08 38.63 23.70 42.97 52.22 -9.78%
EY 2.24 2.67 4.33 2.59 4.22 2.33 1.91 11.17%
DY 1.22 0.00 1.39 0.00 1.97 0.00 1.16 3.40%
P/NAPS 1.25 0.97 0.73 0.74 0.77 0.85 0.89 25.33%

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