[GENP] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 9.96%
YoY- 15.67%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 491,817 482,626 494,006 265,077 185,370 229,524 481,393 -0.02%
PBT 208,898 211,677 211,545 104,781 84,616 70,962 203,981 -0.02%
Tax -40,120 -45,217 -80,942 -21,714 -12,801 -16,360 -7,004 -1.83%
NP 168,778 166,460 130,602 83,066 71,814 54,602 196,977 0.16%
-
NP to SH 167,090 166,460 130,602 83,066 71,814 54,602 196,977 0.17%
-
Tax Rate 19.21% 21.36% 38.26% 20.72% 15.13% 23.05% 3.43% -
Total Cost 323,038 316,166 363,404 182,010 113,556 174,921 284,416 -0.13%
-
Net Worth 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 1,083,150 948,812 -0.54%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 24,761 19,793 17,301 16,108 - - - -100.00%
Div Payout % 14.82% 11.89% 13.25% 19.39% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 1,083,150 948,812 -0.54%
NOSH 742,845 742,241 741,498 741,166 740,866 741,884 741,259 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 34.32% 34.49% 26.44% 31.34% 38.74% 23.79% 40.92% -
ROE 10.56% 11.56% 10.06% 6.96% 6.34% 5.04% 20.76% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 66.21 65.02 66.62 35.76 25.02 30.94 64.94 -0.02%
EPS 22.49 22.43 17.61 11.20 9.69 7.36 26.57 0.17%
DPS 3.33 2.67 2.33 2.17 0.00 0.00 0.00 -100.00%
NAPS 2.13 1.94 1.75 1.61 1.53 1.46 1.28 -0.53%
Adjusted Per Share Value based on latest NOSH - 742,044
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.81 53.78 55.05 29.54 20.66 25.58 53.65 -0.02%
EPS 18.62 18.55 14.55 9.26 8.00 6.08 21.95 0.17%
DPS 2.76 2.21 1.93 1.80 0.00 0.00 0.00 -100.00%
NAPS 1.7632 1.6047 1.446 1.3298 1.2632 1.207 1.0573 -0.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.32 1.83 1.23 1.23 0.97 1.00 0.00 -
P/RPS 3.50 2.81 1.85 3.44 3.88 3.23 0.00 -100.00%
P/EPS 10.31 8.16 6.98 10.97 10.01 13.59 0.00 -100.00%
EY 9.70 12.26 14.32 9.11 9.99 7.36 0.00 -100.00%
DY 1.44 1.46 1.90 1.77 0.00 0.00 0.00 -100.00%
P/NAPS 1.09 0.94 0.70 0.76 0.63 0.68 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 30/11/99 -
Price 2.16 1.76 1.70 1.37 1.12 0.95 0.00 -
P/RPS 3.26 2.71 2.55 3.83 4.48 3.07 0.00 -100.00%
P/EPS 9.60 7.85 9.65 12.22 11.55 12.91 0.00 -100.00%
EY 10.41 12.74 10.36 8.18 8.65 7.75 0.00 -100.00%
DY 1.54 1.52 1.37 1.59 0.00 0.00 0.00 -100.00%
P/NAPS 1.01 0.91 0.97 0.85 0.73 0.65 0.00 -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
Post a Comment