[GENP] YoY 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- -16.78%
YoY- 42.35%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 144,347 138,940 154,254 104,732 71,727 53,052 52,876 18.21%
PBT 56,867 47,805 69,433 45,441 31,990 43,335 18,572 20.49%
Tax -12,898 -12,915 -17,237 -11,761 -8,330 -5,888 -4,269 20.22%
NP 43,969 34,890 52,196 33,680 23,660 37,447 14,303 20.57%
-
NP to SH 43,433 34,302 52,196 33,680 23,660 37,447 14,303 20.32%
-
Tax Rate 22.68% 27.02% 24.83% 25.88% 26.04% 13.59% 22.99% -
Total Cost 100,378 104,050 102,058 71,052 48,067 15,605 38,573 17.27%
-
Net Worth 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 1,134,532 1,081,988 7.86%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,704,427 1,581,455 1,440,401 1,298,237 1,194,691 1,134,532 1,081,988 7.86%
NOSH 747,555 742,467 742,475 741,850 742,044 741,524 741,088 0.14%
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 30.46% 25.11% 33.84% 32.16% 32.99% 70.59% 27.05% -
ROE 2.55% 2.17% 3.62% 2.59% 1.98% 3.30% 1.32% -
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 19.31 18.71 20.78 14.12 9.67 7.15 7.13 18.05%
EPS 5.81 4.62 7.03 4.54 3.19 5.05 1.93 20.15%
DPS 0.00 0.00 0.00 0.00 0.00 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 16.09 15.49 17.20 11.68 8.00 5.92 5.90 18.19%
EPS 4.84 3.82 5.82 3.76 2.64 4.18 1.59 20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9004 1.7633 1.606 1.4475 1.3321 1.265 1.2064 7.86%
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 18.13 12.40 8.81 8.71 12.72 13.56 14.02 4.37%
P/EPS 60.24 50.22 26.03 27.09 38.58 19.21 51.81 2.54%
EY 1.66 1.99 3.84 3.69 2.59 5.21 1.93 -2.47%
DY 0.00 0.00 0.00 0.00 0.00 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 20.40 11.54 8.47 12.04 14.17 15.65 13.31 7.37%
P/EPS 67.81 46.75 25.04 37.44 42.97 22.18 49.22 5.48%
EY 1.47 2.14 3.99 2.67 2.33 4.51 2.03 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 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