[GENP] YoY Cumulative 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- 170.02%
YoY- 70.16%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 260,840 229,923 207,716 265,773 127,081 85,976 119,267 13.92%
PBT 87,110 108,869 89,325 113,218 46,596 20,127 34,650 16.59%
Tax -20,352 -17,175 -16,676 -48,946 -8,824 -3,713 -8,001 16.82%
NP 66,758 91,694 72,649 64,272 37,772 16,414 26,649 16.53%
-
NP to SH 66,018 91,016 72,649 64,272 37,772 16,414 26,649 16.31%
-
Tax Rate 23.36% 15.78% 18.67% 43.23% 18.94% 18.45% 23.09% -
Total Cost 194,082 138,229 135,067 201,501 89,309 69,562 92,618 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 20,514 18,559 14,841 12,973 12,072 11,140 - -
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 3.93% 5.84% 5.21% 5.04% 3.21% 1.49% 2.49% -
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 34.97 30.97 27.99 35.85 17.16 11.58 16.07 13.82%
EPS 8.85 12.26 9.79 8.67 5.10 2.21 3.59 16.21%
DPS 2.75 2.50 2.00 1.75 1.63 1.50 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 29.07 25.62 23.15 29.62 14.16 9.58 13.29 13.92%
EPS 7.36 10.14 8.10 7.16 4.21 1.83 2.97 16.32%
DPS 2.29 2.07 1.65 1.45 1.35 1.24 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 8.81 5.52 6.32 3.49 7.98 7.34 7.34 3.08%
P/EPS 34.80 13.95 18.08 14.42 26.86 38.46 32.87 0.95%
EY 2.87 7.17 5.53 6.94 3.72 2.60 3.04 -0.95%
DY 0.89 1.46 1.13 1.40 1.19 1.76 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 10.52 5.84 5.93 3.51 8.22 9.93 7.84 5.02%
P/EPS 41.58 14.76 16.96 14.53 27.65 52.04 35.10 2.86%
EY 2.40 6.77 5.90 6.88 3.62 1.92 2.85 -2.82%
DY 0.75 1.38 1.20 1.39 1.16 1.30 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