[GENP] YoY TTM Result on 30-Sep-2001 [#3]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

28-Nov-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Sep-2001 [#3]

Profit Trend

QoQ- 53.33%

YoY- -58.28%

Quarter Report

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	482,283	467,796	259,643	197,668	257,909	16.92%
YoY %	3.10%	80.17%	31.35%	-23.36%	-	-
Horiz. %	187.00%	181.38%	100.67%	76.64%	100.00%	-
PBT	211,540	210,528	102,273	80,125	173,077	5.14%
YoY %	0.48%	105.85%	27.64%	-53.71%	-	-
Horiz. %	122.22%	121.64%	59.09%	46.29%	100.00%	-
Tax	-49,397	-72,868	-22,016	-13,582	-13,573	38.08%
YoY %	32.21%	-230.98%	-62.10%	-0.07%	-	-
Horiz. %	363.94%	536.86%	162.20%	100.07%	100.00%	-
NP	162,143	137,660	80,257	66,543	159,504	0.41%
YoY %	17.79%	71.52%	20.61%	-58.28%	-	-
Horiz. %	101.65%	86.31%	50.32%	41.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	162,143	137,660	80,257	66,543	159,504	0.41%
YoY %	17.79%	71.52%	20.61%	-58.28%	-	-
Horiz. %	101.65%	86.31%	50.32%	41.72%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	23.35%	34.61%	21.53%	16.95%	7.84%	-
YoY %	-32.53%	60.75%	27.02%	116.20%	-	-
Horiz. %	297.83%	441.45%	274.62%	216.20%	100.00%	-
Total Cost	320,140	330,136	179,386	131,125	98,405	34.27%
YoY %	-3.03%	84.04%	36.81%	33.25%	-	-
Horiz. %	325.33%	335.49%	182.29%	133.25%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	1,440,401	1,298,237	1,194,691	1,134,532	1,081,988	7.40%
YoY %	10.95%	8.67%	5.30%	4.86%	-	-
Horiz. %	133.13%	119.99%	110.42%	104.86%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	35,253	31,496	26,924	22,288	37,089	-1.26%
YoY %	11.93%	16.98%	20.80%	-39.91%	-	-
Horiz. %	95.05%	84.92%	72.59%	60.09%	100.00%	-
Div Payout %	21.74%	22.88%	33.55%	33.49%	23.25%	-
YoY %	-4.98%	-31.80%	0.18%	44.04%	-	-
Horiz. %	93.51%	98.41%	144.30%	144.04%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	1,440,401	1,298,237	1,194,691	1,134,532	1,081,988	7.40%
YoY %	10.95%	8.67%	5.30%	4.86%	-	-
Horiz. %	133.13%	119.99%	110.42%	104.86%	100.00%	-
NOSH	742,475	741,850	742,044	741,524	741,088	0.04%
YoY %	0.08%	-0.03%	0.07%	0.06%	-	-
Horiz. %	100.19%	100.10%	100.13%	100.06%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	33.62%	29.43%	30.91%	33.66%	61.85%	-
YoY %	14.24%	-4.79%	-8.17%	-45.58%	-	-
Horiz. %	54.36%	47.58%	49.98%	54.42%	100.00%	-
ROE	11.26%	10.60%	6.72%	5.87%	14.74%	-
YoY %	6.23%	57.74%	14.48%	-60.18%	-	-
Horiz. %	76.39%	71.91%	45.59%	39.82%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	64.96	63.06	34.99	26.66	34.80	16.87%
YoY %	3.01%	80.22%	31.25%	-23.39%	-	-
Horiz. %	186.67%	181.21%	100.55%	76.61%	100.00%	-
EPS	21.84	18.56	10.82	8.97	21.52	0.36%
YoY %	17.67%	71.53%	20.62%	-58.32%	-	-
Horiz. %	101.49%	86.25%	50.28%	41.68%	100.00%	-
DPS	4.75	4.25	3.63	3.00	5.00	-1.27%
YoY %	11.76%	17.08%	21.00%	-40.00%	-	-
Horiz. %	95.00%	85.00%	72.60%	60.00%	100.00%	-
NAPS	1.94	1.75	1.61	1.53	1.46	7.35%
YoY %	10.86%	8.70%	5.23%	4.79%	-	-
Horiz. %	132.88%	119.86%	110.27%	104.79%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 741,524
RPS	53.77	52.16	28.95	22.04	28.76	16.92%
YoY %	3.09%	80.17%	31.35%	-23.37%	-	-
Horiz. %	186.96%	181.36%	100.66%	76.63%	100.00%	-
EPS	18.08	15.35	8.95	7.42	17.78	0.41%
YoY %	17.79%	71.51%	20.62%	-58.27%	-	-
Horiz. %	101.69%	86.33%	50.34%	41.73%	100.00%	-
DPS	3.93	3.51	3.00	2.49	4.14	-1.29%
YoY %	11.97%	17.00%	20.48%	-39.86%	-	-
Horiz. %	94.93%	84.78%	72.46%	60.14%	100.00%	-
NAPS	1.606	1.4475	1.3321	1.265	1.2064	7.40%
YoY %	10.95%	8.66%	5.30%	4.86%	-	-
Horiz. %	133.12%	119.99%	110.42%	104.86%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	1.83	1.23	1.23	0.97	1.00	-
P/RPS	2.82	1.95	3.52	3.64	2.87	-0.43%
YoY %	44.62%	-44.60%	-3.30%	26.83%	-	-
Horiz. %	98.26%	67.94%	122.65%	126.83%	100.00%	-
P/EPS	8.38	6.63	11.37	10.81	4.65	15.85%
YoY %	26.40%	-41.69%	5.18%	132.47%	-	-
Horiz. %	180.22%	142.58%	244.52%	232.47%	100.00%	-
EY	11.93	15.09	8.79	9.25	21.52	-13.70%
YoY %	-20.94%	71.67%	-4.97%	-57.02%	-	-
Horiz. %	55.44%	70.12%	40.85%	42.98%	100.00%	-
DY	2.60	3.46	2.95	3.09	5.00	-15.07%
YoY %	-24.86%	17.29%	-4.53%	-38.20%	-	-
Horiz. %	52.00%	69.20%	59.00%	61.80%	100.00%	-
P/NAPS	0.94	0.70	0.76	0.63	0.68	8.42%
YoY %	34.29%	-7.89%	20.63%	-7.35%	-	-
Horiz. %	138.24%	102.94%	111.76%	92.65%	100.00%	-

	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	30/11/04	20/11/03	27/11/02	28/11/01	29/11/00	-
Price	1.76	1.70	1.37	1.12	0.95	-
P/RPS	2.71	2.70	3.92	4.20	2.73	-0.18%
YoY %	0.37%	-31.12%	-6.67%	53.85%	-	-
Horiz. %	99.27%	98.90%	143.59%	153.85%	100.00%	-
P/EPS	8.06	9.16	12.67	12.48	4.41	16.25%
YoY %	-12.01%	-27.70%	1.52%	182.99%	-	-
Horiz. %	182.77%	207.71%	287.30%	282.99%	100.00%	-
EY	12.41	10.92	7.89	8.01	22.66	-13.96%
YoY %	13.64%	38.40%	-1.50%	-64.65%	-	-
Horiz. %	54.77%	48.19%	34.82%	35.35%	100.00%	-
DY	2.70	2.50	2.65	2.68	5.26	-15.34%
YoY %	8.00%	-5.66%	-1.12%	-49.05%	-	-
Horiz. %	51.33%	47.53%	50.38%	50.95%	100.00%	-
P/NAPS	0.91	0.97	0.85	0.73	0.65	8.76%
YoY %	-6.19%	14.12%	16.44%	12.31%	-	-
Horiz. %	140.00%	149.23%	130.77%	112.31%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos