[GENP] QoQ Annualized 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- 35.01%
YoY- 70.16%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 374,688 490,818 494,006 531,546 679,168 296,099 265,077 25.92%
PBT 172,664 211,441 211,545 226,436 246,120 130,455 104,781 39.47%
Tax -37,228 -76,191 -80,942 -97,892 -150,908 -28,447 -21,714 43.20%
NP 135,436 135,250 130,602 128,544 95,212 102,008 83,066 38.48%
-
NP to SH 135,436 135,250 130,602 128,544 95,212 102,008 83,066 38.48%
-
Tax Rate 21.56% 36.03% 38.26% 43.23% 61.31% 21.81% 20.72% -
Total Cost 239,252 355,568 363,404 403,002 583,956 194,091 182,010 19.97%
-
Net Worth 1,373,665 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 9.83%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 33,367 17,301 25,946 - 30,608 16,108 -
Div Payout % - 24.67% 13.25% 20.18% - 30.01% 19.39% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,373,665 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 9.83%
NOSH 742,521 741,502 741,498 741,314 741,526 741,116 741,166 0.12%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 36.15% 27.56% 26.44% 24.18% 14.02% 34.45% 31.34% -
ROE 9.86% 10.13% 10.06% 10.08% 7.64% 8.34% 6.96% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.46 66.19 66.62 71.70 91.59 39.95 35.76 25.77%
EPS 18.24 18.24 17.61 17.34 12.84 13.76 11.20 38.38%
DPS 0.00 4.50 2.33 3.50 0.00 4.13 2.17 -
NAPS 1.85 1.80 1.75 1.72 1.68 1.65 1.61 9.69%
Adjusted Per Share Value based on latest NOSH - 741,190
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.78 54.73 55.08 59.27 75.73 33.01 29.56 25.91%
EPS 15.10 15.08 14.56 14.33 10.62 11.37 9.26 38.49%
DPS 0.00 3.72 1.93 2.89 0.00 3.41 1.80 -
NAPS 1.5316 1.4882 1.4468 1.4217 1.389 1.3634 1.3305 9.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.25 1.75 1.23 1.25 1.15 1.44 1.23 -
P/RPS 4.46 2.64 1.85 1.74 1.26 3.60 3.44 18.88%
P/EPS 12.34 9.59 6.98 7.21 8.96 10.46 10.97 8.15%
EY 8.11 10.42 14.32 13.87 11.17 9.56 9.11 -7.45%
DY 0.00 2.57 1.90 2.80 0.00 2.87 1.77 -
P/NAPS 1.22 0.97 0.70 0.73 0.68 0.87 0.76 37.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 -
Price 1.72 2.25 1.70 1.26 1.24 1.27 1.37 -
P/RPS 3.41 3.40 2.55 1.76 1.35 3.18 3.83 -7.44%
P/EPS 9.43 12.34 9.65 7.27 9.66 9.23 12.22 -15.85%
EY 10.60 8.11 10.36 13.76 10.35 10.84 8.18 18.84%
DY 0.00 2.00 1.37 2.78 0.00 3.25 1.59 -
P/NAPS 0.93 1.25 0.97 0.73 0.74 0.77 0.85 6.17%

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