[GENP] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3.56%
YoY- 32.59%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 576,578 522,720 514,667 490,818 296,099 199,863 230,783 16.47%
PBT 220,425 216,456 226,624 211,441 130,455 87,149 69,885 21.08%
Tax -47,207 -44,610 -52,053 -76,191 -28,447 -15,331 -16,251 19.44%
NP 173,218 171,846 174,571 135,250 102,008 71,818 53,634 21.56%
-
NP to SH 171,147 169,797 174,571 135,250 102,008 71,818 53,634 21.32%
-
Tax Rate 21.42% 20.61% 22.97% 36.03% 21.81% 17.59% 23.25% -
Total Cost 403,360 350,874 340,096 355,568 194,091 128,045 177,149 14.69%
-
Net Worth 1,748,074 1,612,567 1,439,913 1,334,703 1,222,841 1,141,379 1,090,483 8.17%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 52,292 46,444 40,822 33,367 30,608 - 22,254 15.29%
Div Payout % 30.55% 27.35% 23.38% 24.67% 30.01% - 41.49% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,748,074 1,612,567 1,439,913 1,334,703 1,222,841 1,141,379 1,090,483 8.17%
NOSH 747,040 743,118 742,223 741,502 741,116 741,155 741,825 0.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 30.04% 32.88% 33.92% 27.56% 34.45% 35.93% 23.24% -
ROE 9.79% 10.53% 12.12% 10.13% 8.34% 6.29% 4.92% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.18 70.34 69.34 66.19 39.95 26.97 31.11 16.34%
EPS 22.91 22.84 23.52 18.24 13.76 9.69 7.23 21.18%
DPS 7.00 6.25 5.50 4.50 4.13 0.00 3.00 15.15%
NAPS 2.34 2.17 1.94 1.80 1.65 1.54 1.47 8.05%
Adjusted Per Share Value based on latest NOSH - 741,510
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 64.29 58.28 57.38 54.73 33.01 22.28 25.73 16.48%
EPS 19.08 18.93 19.46 15.08 11.37 8.01 5.98 21.32%
DPS 5.83 5.18 4.55 3.72 3.41 0.00 2.48 15.30%
NAPS 1.9491 1.798 1.6055 1.4882 1.3634 1.2726 1.2159 8.17%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.28 2.15 1.82 1.75 1.44 1.14 0.82 -
P/RPS 5.55 3.06 2.62 2.64 3.60 4.23 2.64 13.17%
P/EPS 18.68 9.41 7.74 9.59 10.46 11.76 11.34 8.67%
EY 5.35 10.63 12.92 10.42 9.56 8.50 8.82 -7.99%
DY 1.64 2.91 3.02 2.57 2.87 0.00 3.66 -12.51%
P/NAPS 1.83 0.99 0.94 0.97 0.87 0.74 0.56 21.80%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 5.00 2.70 1.65 2.25 1.27 1.21 0.91 -
P/RPS 6.48 3.84 2.38 3.40 3.18 4.49 2.93 14.13%
P/EPS 21.82 11.82 7.02 12.34 9.23 12.49 12.59 9.59%
EY 4.58 8.46 14.25 8.11 10.84 8.01 7.95 -8.77%
DY 1.40 2.31 3.33 2.00 3.25 0.00 3.30 -13.31%
P/NAPS 2.14 1.24 0.85 1.25 0.77 0.79 0.62 22.92%

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