[GENP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 22.8%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 494,006 531,546 679,168 296,099 265,077 254,162 238,952 62.21%
PBT 211,545 226,436 246,120 130,455 104,781 93,192 87,064 80.63%
Tax -80,942 -97,892 -150,908 -28,447 -21,714 -17,648 -16,040 193.91%
NP 130,602 128,544 95,212 102,008 83,066 75,544 71,024 50.03%
-
NP to SH 130,602 128,544 95,212 102,008 83,066 75,544 71,024 50.03%
-
Tax Rate 38.26% 43.23% 61.31% 21.81% 20.72% 18.94% 18.42% -
Total Cost 363,404 403,002 583,956 194,091 182,010 178,618 167,928 67.22%
-
Net Worth 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 1,168,936 7.20%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 17,301 25,946 - 30,608 16,108 24,144 - -
Div Payout % 13.25% 20.18% - 30.01% 19.39% 31.96% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 1,168,936 7.20%
NOSH 741,498 741,314 741,526 741,116 741,166 740,627 739,833 0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.44% 24.18% 14.02% 34.45% 31.34% 29.72% 29.72% -
ROE 10.06% 10.08% 7.64% 8.34% 6.96% 6.42% 6.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 66.62 71.70 91.59 39.95 35.76 34.32 32.30 61.96%
EPS 17.61 17.34 12.84 13.76 11.20 10.20 9.60 49.79%
DPS 2.33 3.50 0.00 4.13 2.17 3.26 0.00 -
NAPS 1.75 1.72 1.68 1.65 1.61 1.59 1.58 7.04%
Adjusted Per Share Value based on latest NOSH - 741,037
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 55.05 59.23 75.69 33.00 29.54 28.32 26.63 62.20%
EPS 14.55 14.32 10.61 11.37 9.26 8.42 7.91 50.07%
DPS 1.93 2.89 0.00 3.41 1.80 2.69 0.00 -
NAPS 1.446 1.4209 1.3883 1.3627 1.3298 1.3123 1.3026 7.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.25 1.15 1.44 1.23 1.37 1.39 -
P/RPS 1.85 1.74 1.26 3.60 3.44 3.99 4.30 -42.98%
P/EPS 6.98 7.21 8.96 10.46 10.97 13.43 14.48 -38.49%
EY 14.32 13.87 11.17 9.56 9.11 7.45 6.91 62.47%
DY 1.90 2.80 0.00 2.87 1.77 2.38 0.00 -
P/NAPS 0.70 0.73 0.68 0.87 0.76 0.86 0.88 -14.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 30/05/02 -
Price 1.70 1.26 1.24 1.27 1.37 1.41 1.42 -
P/RPS 2.55 1.76 1.35 3.18 3.83 4.11 4.40 -30.46%
P/EPS 9.65 7.27 9.66 9.23 12.22 13.82 14.79 -24.75%
EY 10.36 13.76 10.35 10.84 8.18 7.23 6.76 32.89%
DY 1.37 2.78 0.00 3.25 1.59 2.31 0.00 -
P/NAPS 0.97 0.73 0.74 0.77 0.85 0.89 0.90 5.11%

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