[GENP] QoQ 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- -9.22%
YoY- 42.25%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 152,697 154,254 114,044 93,672 120,313 104,732 95,981 36.08%
PBT 67,866 69,433 46,159 43,166 52,782 45,441 51,688 19.80%
Tax -18,140 -17,237 -7,369 -9,307 -15,484 -11,761 -11,219 37.55%
NP 49,726 52,196 38,790 33,859 37,298 33,680 40,469 14.64%
-
NP to SH 49,726 52,196 38,790 33,859 37,298 33,680 40,469 14.64%
-
Tax Rate 26.73% 24.83% 15.96% 21.56% 29.34% 25.88% 21.71% -
Total Cost 102,971 102,058 75,254 59,813 83,015 71,052 55,512 50.68%
-
Net Worth 1,439,827 1,440,401 1,397,034 1,373,665 1,334,719 1,298,237 1,274,847 8.41%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 25,976 - 14,862 - 20,391 - 12,970 58.55%
Div Payout % 52.24% - 38.31% - 54.67% - 32.05% -
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 1,439,827 1,440,401 1,397,034 1,373,665 1,334,719 1,298,237 1,274,847 8.41%
NOSH 742,179 742,475 743,103 742,521 741,510 741,850 741,190 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 32.57% 33.84% 34.01% 36.15% 31.00% 32.16% 42.16% -
ROE 3.45% 3.62% 2.78% 2.46% 2.79% 2.59% 3.17% -
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 20.57 20.78 15.35 12.62 16.23 14.12 12.95 35.94%
EPS 6.70 7.03 5.22 4.56 5.03 4.54 5.46 14.54%
DPS 3.50 0.00 2.00 0.00 2.75 0.00 1.75 58.40%
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 17.02 17.19 12.71 10.44 13.41 11.67 10.70 36.07%
EPS 5.54 5.82 4.32 3.77 4.16 3.75 4.51 14.62%
DPS 2.89 0.00 1.66 0.00 2.27 0.00 1.45 58.04%
NAPS 1.6045 1.6052 1.5568 1.5308 1.4874 1.4467 1.4207 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 8.85 8.81 11.53 17.84 10.79 8.71 9.65 -5.58%
P/EPS 27.16 26.03 33.91 49.34 34.79 27.09 22.89 12.02%
EY 3.68 3.84 2.95 2.03 2.87 3.69 4.37 -10.77%
DY 1.92 0.00 1.13 0.00 1.57 0.00 1.40 23.31%
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 8.02 8.47 10.82 13.63 13.87 12.04 9.73 -12.03%
P/EPS 24.63 25.04 31.80 37.72 44.73 37.44 23.08 4.40%
EY 4.06 3.99 3.14 2.65 2.24 2.67 4.33 -4.18%
DY 2.12 0.00 1.20 0.00 1.22 0.00 1.39 32.33%
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