[GENP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.97%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 514,667 361,970 207,716 93,672 490,818 370,505 265,773 55.05%
PBT 226,624 158,758 89,325 43,166 211,441 158,659 113,218 58.49%
Tax -52,053 -33,913 -16,676 -9,307 -76,191 -60,707 -48,946 4.16%
NP 174,571 124,845 72,649 33,859 135,250 97,952 64,272 94.08%
-
NP to SH 174,571 124,845 72,649 33,859 135,250 97,952 64,272 94.08%
-
Tax Rate 22.97% 21.36% 18.67% 21.56% 36.03% 38.26% 43.23% -
Total Cost 340,096 237,125 135,067 59,813 355,568 272,553 201,501 41.53%
-
Net Worth 1,439,913 1,439,948 1,395,098 1,373,665 1,334,703 1,297,623 1,275,061 8.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 40,822 14,844 14,841 - 33,367 12,976 12,973 113.99%
Div Payout % 23.38% 11.89% 20.43% - 24.67% 13.25% 20.18% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,439,913 1,439,948 1,395,098 1,373,665 1,334,703 1,297,623 1,275,061 8.40%
NOSH 742,223 742,241 742,073 742,521 741,502 741,498 741,314 0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 33.92% 34.49% 34.98% 36.15% 27.56% 26.44% 24.18% -
ROE 12.12% 8.67% 5.21% 2.46% 10.13% 7.55% 5.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.34 48.77 27.99 12.62 66.19 49.97 35.85 54.92%
EPS 23.52 16.82 9.79 4.56 18.24 13.21 8.67 93.92%
DPS 5.50 2.00 2.00 0.00 4.50 1.75 1.75 113.81%
NAPS 1.94 1.94 1.88 1.85 1.80 1.75 1.72 8.31%
Adjusted Per Share Value based on latest NOSH - 742,521
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 57.38 40.36 23.16 10.44 54.73 41.31 29.63 55.05%
EPS 19.46 13.92 8.10 3.78 15.08 10.92 7.17 93.98%
DPS 4.55 1.66 1.65 0.00 3.72 1.45 1.45 113.59%
NAPS 1.6055 1.6055 1.5555 1.5316 1.4882 1.4468 1.4217 8.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.82 1.83 1.77 2.25 1.75 1.23 1.25 -
P/RPS 2.62 3.75 6.32 17.84 2.64 2.46 3.49 -17.32%
P/EPS 7.74 10.88 18.08 49.34 9.59 9.31 14.42 -33.82%
EY 12.92 9.19 5.53 2.03 10.42 10.74 6.94 51.04%
DY 3.02 1.09 1.13 0.00 2.57 1.42 1.40 66.56%
P/NAPS 0.94 0.94 0.94 1.22 0.97 0.70 0.73 18.26%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 25/08/04 25/05/04 26/02/04 20/11/03 27/08/03 -
Price 1.65 1.76 1.66 1.72 2.25 1.70 1.26 -
P/RPS 2.38 3.61 5.93 13.63 3.40 3.40 3.51 -22.72%
P/EPS 7.02 10.46 16.96 37.72 12.34 12.87 14.53 -38.29%
EY 14.25 9.56 5.90 2.65 8.11 7.77 6.88 62.12%
DY 3.33 1.14 1.20 0.00 2.00 1.03 1.39 78.56%
P/NAPS 0.85 0.91 0.88 0.93 1.25 0.97 0.73 10.62%

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