[GENP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 35.01%
YoY- 70.16%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 521,680 459,846 415,432 531,546 254,162 171,952 238,534 13.92%
PBT 174,220 217,738 178,650 226,436 93,192 40,254 69,300 16.59%
Tax -40,704 -34,350 -33,352 -97,892 -17,648 -7,426 -16,002 16.82%
NP 133,516 183,388 145,298 128,544 75,544 32,828 53,298 16.53%
-
NP to SH 132,036 182,032 145,298 128,544 75,544 32,828 53,298 16.31%
-
Tax Rate 23.36% 15.78% 18.67% 43.23% 18.94% 18.45% 23.09% -
Total Cost 388,164 276,458 270,134 403,002 178,618 139,124 185,236 13.11%
-
Net Worth 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 1,099,218 1,068,780 7.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 41,028 37,119 29,682 25,946 24,144 22,281 - -
Div Payout % 31.07% 20.39% 20.43% 20.18% 31.96% 67.87% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,678,423 1,559,001 1,395,098 1,275,061 1,177,597 1,099,218 1,068,780 7.80%
NOSH 745,966 742,381 742,073 741,314 740,627 742,714 742,311 0.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 25.59% 39.88% 34.98% 24.18% 29.72% 19.09% 22.34% -
ROE 7.87% 11.68% 10.41% 10.08% 6.42% 2.99% 4.99% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 69.93 61.94 55.98 71.70 34.32 23.15 32.13 13.83%
EPS 17.70 24.52 19.58 17.34 10.20 4.42 7.18 16.21%
DPS 5.50 5.00 4.00 3.50 3.26 3.00 0.00 -
NAPS 2.25 2.10 1.88 1.72 1.59 1.48 1.4398 7.72%
Adjusted Per Share Value based on latest NOSH - 741,190
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 58.14 51.24 46.30 59.23 28.32 19.16 26.58 13.92%
EPS 14.71 20.29 16.19 14.32 8.42 3.66 5.94 16.30%
DPS 4.57 4.14 3.31 2.89 2.69 2.48 0.00 -
NAPS 1.8704 1.7373 1.5547 1.4209 1.3123 1.2249 1.191 7.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.08 1.71 1.77 1.25 1.37 0.85 1.18 -
P/RPS 4.40 2.76 3.16 1.74 3.99 3.67 3.67 3.06%
P/EPS 17.40 6.97 9.04 7.21 13.43 19.23 16.43 0.96%
EY 5.75 14.34 11.06 13.87 7.45 5.20 6.08 -0.92%
DY 1.79 2.92 2.26 2.80 2.38 3.53 0.00 -
P/NAPS 1.37 0.81 0.94 0.73 0.86 0.57 0.82 8.92%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 25/08/04 27/08/03 29/08/02 28/08/01 24/08/00 -
Price 3.68 1.81 1.66 1.26 1.41 1.15 1.26 -
P/RPS 5.26 2.92 2.97 1.76 4.11 4.97 3.92 5.02%
P/EPS 20.79 7.38 8.48 7.27 13.82 26.02 17.55 2.86%
EY 4.81 13.55 11.80 13.76 7.23 3.84 5.70 -2.78%
DY 1.49 2.76 2.41 2.78 2.31 2.61 0.00 -
P/NAPS 1.64 0.86 0.88 0.73 0.89 0.78 0.88 10.92%

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