[GENP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.67%
YoY- 34.06%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 490,818 370,505 265,773 169,792 296,099 198,808 127,081 145.56%
PBT 211,441 158,659 113,218 61,530 130,455 78,586 46,596 173.33%
Tax -76,191 -60,707 -48,946 -37,727 -28,447 -16,286 -8,824 319.23%
NP 135,250 97,952 64,272 23,803 102,008 62,300 37,772 133.50%
-
NP to SH 135,250 97,952 64,272 23,803 102,008 62,300 37,772 133.50%
-
Tax Rate 36.03% 38.26% 43.23% 61.31% 21.81% 20.72% 18.94% -
Total Cost 355,568 272,553 201,501 145,989 194,091 136,508 89,309 150.56%
-
Net Worth 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 8.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 33,367 12,976 12,973 - 30,608 12,081 12,072 96.58%
Div Payout % 24.67% 13.25% 20.18% - 30.01% 19.39% 31.96% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,334,703 1,297,623 1,275,061 1,245,764 1,222,841 1,193,278 1,177,597 8.68%
NOSH 741,502 741,498 741,314 741,526 741,116 741,166 740,627 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 27.56% 26.44% 24.18% 14.02% 34.45% 31.34% 29.72% -
ROE 10.13% 7.55% 5.04% 1.91% 8.34% 5.22% 3.21% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 66.19 49.97 35.85 22.90 39.95 26.82 17.16 145.34%
EPS 18.24 13.21 8.67 3.21 13.76 8.40 5.10 133.32%
DPS 4.50 1.75 1.75 0.00 4.13 1.63 1.63 96.43%
NAPS 1.80 1.75 1.72 1.68 1.65 1.61 1.59 8.59%
Adjusted Per Share Value based on latest NOSH - 741,526
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.73 41.31 29.63 18.93 33.01 22.17 14.17 145.56%
EPS 15.08 10.92 7.17 2.65 11.37 6.95 4.21 133.56%
DPS 3.72 1.45 1.45 0.00 3.41 1.35 1.35 96.18%
NAPS 1.4882 1.4468 1.4217 1.389 1.3634 1.3305 1.313 8.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.75 1.23 1.25 1.15 1.44 1.23 1.37 -
P/RPS 2.64 2.46 3.49 5.02 3.60 4.59 7.98 -52.06%
P/EPS 9.59 9.31 14.42 35.83 10.46 14.63 26.86 -49.57%
EY 10.42 10.74 6.94 2.79 9.56 6.83 3.72 98.33%
DY 2.57 1.42 1.40 0.00 2.87 1.33 1.19 66.84%
P/NAPS 0.97 0.70 0.73 0.68 0.87 0.76 0.86 8.33%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 -
Price 2.25 1.70 1.26 1.24 1.27 1.37 1.41 -
P/RPS 3.40 3.40 3.51 5.42 3.18 5.11 8.22 -44.39%
P/EPS 12.34 12.87 14.53 38.63 9.23 16.30 27.65 -41.51%
EY 8.11 7.77 6.88 2.59 10.84 6.14 3.62 70.96%
DY 2.00 1.03 1.39 0.00 3.25 1.19 1.16 43.64%
P/NAPS 1.25 0.97 0.73 0.74 0.77 0.85 0.89 25.33%

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