[GENP] QoQ TTM Result on 30-Jun-2001 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

28-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- -14.59%

YoY- -79.8%

Quarter Report

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
TTM Result
Revenue	219,011	199,863	197,668	197,492	215,902	230,783	257,909	-10.33%
YoY %	9.58%	1.11%	0.09%	-8.53%	-6.45%	-10.52%	-	-
Horiz. %	84.92%	77.49%	76.64%	76.57%	83.71%	89.48%	100.00%	-
PBT	98,513	87,149	80,125	55,362	63,978	69,885	173,077	-31.34%
YoY %	13.04%	8.77%	44.73%	-13.47%	-8.45%	-59.62%	-	-
Horiz. %	56.92%	50.35%	46.29%	31.99%	36.97%	40.38%	100.00%	-
Tax	-17,551	-15,331	-13,582	-11,963	-13,168	-16,251	-13,573	18.70%
YoY %	-14.48%	-12.88%	-13.53%	9.15%	18.97%	-19.73%	-	-
Horiz. %	129.31%	112.95%	100.07%	88.14%	97.02%	119.73%	100.00%	-
NP	80,962	71,818	66,543	43,399	50,810	53,634	159,504	-36.39%
YoY %	12.73%	7.93%	53.33%	-14.59%	-5.27%	-66.37%	-	-
Horiz. %	50.76%	45.03%	41.72%	27.21%	31.86%	33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,962	71,818	66,543	43,399	50,810	53,634	159,504	-36.39%
YoY %	12.73%	7.93%	53.33%	-14.59%	-5.27%	-66.37%	-	-
Horiz. %	50.76%	45.03%	41.72%	27.21%	31.86%	33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.82%	17.59%	16.95%	21.61%	20.58%	23.25%	7.84%	-
YoY %	1.31%	3.78%	-21.56%	5.00%	-11.48%	196.56%	-	-
Horiz. %	227.30%	224.36%	216.20%	275.64%	262.50%	296.56%	100.00%	-
Total Cost	138,049	128,045	131,125	154,093	165,092	177,149	98,405	25.34%
YoY %	7.81%	-2.35%	-14.91%	-6.66%	-6.81%	80.02%	-	-
Horiz. %	140.29%	130.12%	133.25%	156.59%	167.77%	180.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,168,936	1,142,718	1,134,532	1,101,478	1,097,383	1,090,207	1,081,988	5.29%
YoY %	2.29%	0.72%	3.00%	0.37%	0.66%	0.76%	-	-
Horiz. %	108.04%	105.61%	104.86%	101.80%	101.42%	100.76%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Dividend
Div	26,004	26,004	22,288	22,288	22,264	22,264	37,089	-21.09%
YoY %	0.00%	16.67%	0.00%	0.11%	0.00%	-39.97%	-	-
Horiz. %	70.11%	70.11%	60.09%	60.09%	60.03%	60.03%	100.00%	-
Div Payout %	32.12%	36.21%	33.49%	51.36%	43.82%	41.51%	23.25%	-
YoY %	-11.30%	8.12%	-34.79%	17.21%	5.56%	78.54%	-	-
Horiz. %	138.15%	155.74%	144.04%	220.90%	188.47%	178.54%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Equity
Net Worth	1,168,936	1,142,718	1,134,532	1,101,478	1,097,383	1,090,207	1,081,988	5.29%
YoY %	2.29%	0.72%	3.00%	0.37%	0.66%	0.76%	-	-
Horiz. %	108.04%	105.61%	104.86%	101.80%	101.42%	100.76%	100.00%	-
NOSH	739,833	742,024	741,524	744,242	741,475	741,637	741,088	-0.11%
YoY %	-0.30%	0.07%	-0.37%	0.37%	-0.02%	0.07%	-	-
Horiz. %	99.83%	100.13%	100.06%	100.43%	100.05%	100.07%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Ratio Analysis
NP Margin	36.97%	35.93%	33.66%	21.98%	23.53%	23.24%	61.85%	-
YoY %	2.89%	6.74%	53.14%	-6.59%	1.25%	-62.43%	-	-
Horiz. %	59.77%	58.09%	54.42%	35.54%	38.04%	37.57%	100.00%	-
ROE	6.93%	6.28%	5.87%	3.94%	4.63%	4.92%	14.74%	-
YoY %	10.35%	6.98%	48.98%	-14.90%	-5.89%	-66.62%	-	-
Horiz. %	47.01%	42.61%	39.82%	26.73%	31.41%	33.38%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Per Share
RPS	29.60	26.93	26.66	26.54	29.12	31.12	34.80	-10.23%
YoY %	9.91%	1.01%	0.45%	-8.86%	-6.43%	-10.57%	-	-
Horiz. %	85.06%	77.39%	76.61%	76.26%	83.68%	89.43%	100.00%	-
EPS	10.94	9.68	8.97	5.83	6.85	7.23	21.52	-36.32%
YoY %	13.02%	7.92%	53.86%	-14.89%	-5.26%	-66.40%	-	-
Horiz. %	50.84%	44.98%	41.68%	27.09%	31.83%	33.60%	100.00%	-
DPS	3.50	3.50	3.00	3.00	3.00	3.00	5.00	-21.17%
YoY %	0.00%	16.67%	0.00%	0.00%	0.00%	-40.00%	-	-
Horiz. %	70.00%	70.00%	60.00%	60.00%	60.00%	60.00%	100.00%	-
NAPS	1.58	1.54	1.53	1.48	1.48	1.47	1.46	5.41%
YoY %	2.60%	0.65%	3.38%	0.00%	0.68%	0.68%	-	-
Horiz. %	108.22%	105.48%	104.79%	101.37%	101.37%	100.68%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 744,242
RPS	24.42	22.28	22.04	22.02	24.07	25.73	28.76	-10.34%
YoY %	9.61%	1.09%	0.09%	-8.52%	-6.45%	-10.54%	-	-
Horiz. %	84.91%	77.47%	76.63%	76.56%	83.69%	89.46%	100.00%	-
EPS	9.03	8.01	7.42	4.84	5.67	5.98	17.78	-36.37%
YoY %	12.73%	7.95%	53.31%	-14.64%	-5.18%	-66.37%	-	-
Horiz. %	50.79%	45.05%	41.73%	27.22%	31.89%	33.63%	100.00%	-
DPS	2.90	2.90	2.49	2.49	2.48	2.48	4.14	-21.14%
YoY %	0.00%	16.47%	0.00%	0.40%	0.00%	-40.10%	-	-
Horiz. %	70.05%	70.05%	60.14%	60.14%	59.90%	59.90%	100.00%	-
NAPS	1.3033	1.2741	1.265	1.2281	1.2236	1.2156	1.2064	5.29%
YoY %	2.29%	0.72%	3.00%	0.37%	0.66%	0.76%	-	-
Horiz. %	108.03%	105.61%	104.86%	101.80%	101.43%	100.76%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	-
Price	1.39	1.14	0.97	0.85	0.85	0.82	1.00	-
P/RPS	4.70	4.23	3.64	3.20	2.92	2.64	2.87	38.97%
YoY %	11.11%	16.21%	13.75%	9.59%	10.61%	-8.01%	-	-
Horiz. %	163.76%	147.39%	126.83%	111.50%	101.74%	91.99%	100.00%	-
P/EPS	12.70	11.78	10.81	14.58	12.40	11.34	4.65	95.50%
YoY %	7.81%	8.97%	-25.86%	17.58%	9.35%	143.87%	-	-
Horiz. %	273.12%	253.33%	232.47%	313.55%	266.67%	243.87%	100.00%	-
EY	7.87	8.49	9.25	6.86	8.06	8.82	21.52	-48.89%
YoY %	-7.30%	-8.22%	34.84%	-14.89%	-8.62%	-59.01%	-	-
Horiz. %	36.57%	39.45%	42.98%	31.88%	37.45%	40.99%	100.00%	-
DY	2.52	3.07	3.09	3.53	3.53	3.66	5.00	-36.69%
YoY %	-17.92%	-0.65%	-12.46%	0.00%	-3.55%	-26.80%	-	-
Horiz. %	50.40%	61.40%	61.80%	70.60%	70.60%	73.20%	100.00%	-
P/NAPS	0.88	0.74	0.63	0.57	0.57	0.56	0.68	18.77%
YoY %	18.92%	17.46%	10.53%	0.00%	1.79%	-17.65%	-	-
Horiz. %	129.41%	108.82%	92.65%	83.82%	83.82%	82.35%	100.00%	-

	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/05/02	27/02/02	28/11/01	28/08/01	29/05/01	28/02/01	29/11/00	-
Price	1.42	1.21	1.12	1.15	0.81	0.91	0.95	-
P/RPS	4.80	4.49	4.20	4.33	2.78	2.92	2.73	45.72%
YoY %	6.90%	6.90%	-3.00%	55.76%	-4.79%	6.96%	-	-
Horiz. %	175.82%	164.47%	153.85%	158.61%	101.83%	106.96%	100.00%	-
P/EPS	12.98	12.50	12.48	19.72	11.82	12.58	4.41	105.51%
YoY %	3.84%	0.16%	-36.71%	66.84%	-6.04%	185.26%	-	-
Horiz. %	294.33%	283.45%	282.99%	447.17%	268.03%	285.26%	100.00%	-
EY	7.71	8.00	8.01	5.07	8.46	7.95	22.66	-51.29%
YoY %	-3.63%	-0.12%	57.99%	-40.07%	6.42%	-64.92%	-	-
Horiz. %	34.02%	35.30%	35.35%	22.37%	37.33%	35.08%	100.00%	-
DY	2.46	2.89	2.68	2.61	3.70	3.30	5.26	-39.77%
YoY %	-14.88%	7.84%	2.68%	-29.46%	12.12%	-37.26%	-	-
Horiz. %	46.77%	54.94%	50.95%	49.62%	70.34%	62.74%	100.00%	-
P/NAPS	0.90	0.79	0.73	0.78	0.55	0.62	0.65	24.25%
YoY %	13.92%	8.22%	-6.41%	41.82%	-11.29%	-4.62%	-	-
Horiz. %	138.46%	121.54%	112.31%	120.00%	84.62%	95.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos