[GENP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 52.4%
YoY- 57.23%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 405,187 368,863 361,970 370,505 198,808 139,028 172,143 15.32%
PBT 143,977 156,674 158,758 158,659 78,586 63,462 53,222 18.03%
Tax -33,250 -30,090 -33,913 -60,707 -16,286 -9,601 -12,270 18.06%
NP 110,727 126,584 124,845 97,952 62,300 53,861 40,952 18.02%
-
NP to SH 109,451 125,318 124,845 97,952 62,300 53,861 40,952 17.79%
-
Tax Rate 23.09% 19.21% 21.36% 38.26% 20.72% 15.13% 23.05% -
Total Cost 294,460 242,279 237,125 272,553 136,508 85,167 131,191 14.41%
-
Net Worth 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 1,083,150 7.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 20,531 18,571 14,844 12,976 12,081 - - -
Div Payout % 18.76% 14.82% 11.89% 13.25% 19.39% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 1,083,150 7.82%
NOSH 746,596 742,845 742,241 741,498 741,166 740,866 741,884 0.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 27.33% 34.32% 34.49% 26.44% 31.34% 38.74% 23.79% -
ROE 6.43% 7.92% 8.67% 7.55% 5.22% 4.75% 3.78% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 54.27 49.66 48.77 49.97 26.82 18.77 23.20 15.20%
EPS 14.66 16.87 16.82 13.21 8.40 7.27 5.52 17.67%
DPS 2.75 2.50 2.00 1.75 1.63 0.00 0.00 -
NAPS 2.28 2.13 1.94 1.75 1.61 1.53 1.46 7.70%
Adjusted Per Share Value based on latest NOSH - 741,850
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.18 41.13 40.36 41.31 22.17 15.50 19.19 15.33%
EPS 12.20 13.97 13.92 10.92 6.95 6.01 4.57 17.77%
DPS 2.29 2.07 1.66 1.45 1.35 0.00 0.00 -
NAPS 1.898 1.7642 1.6055 1.4468 1.3305 1.2639 1.2077 7.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.50 2.32 1.83 1.23 1.23 0.97 1.00 -
P/RPS 6.45 4.67 3.75 2.46 4.59 5.17 4.31 6.94%
P/EPS 23.87 13.75 10.88 9.31 14.63 13.34 18.12 4.69%
EY 4.19 7.27 9.19 10.74 6.83 7.49 5.52 -4.48%
DY 0.79 1.08 1.09 1.42 1.33 0.00 0.00 -
P/NAPS 1.54 1.09 0.94 0.70 0.76 0.63 0.68 14.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 -
Price 3.94 2.16 1.76 1.70 1.37 1.12 0.95 -
P/RPS 7.26 4.35 3.61 3.40 5.11 5.97 4.09 10.03%
P/EPS 26.88 12.80 10.46 12.87 16.30 15.41 17.21 7.71%
EY 3.72 7.81 9.56 7.77 6.14 6.49 5.81 -7.15%
DY 0.70 1.16 1.14 1.03 1.19 0.00 0.00 -
P/NAPS 1.73 1.01 0.91 0.97 0.85 0.73 0.65 17.71%

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