[GENP] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 16.16%
YoY- 116.7%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 406,153 296,099 259,643 240,968 219,011 199,863 197,668 61.69%
PBT 170,219 130,455 102,273 113,618 98,513 87,149 80,125 65.33%
Tax -62,598 -28,447 -22,016 -19,574 -17,551 -15,331 -13,582 177.20%
NP 107,621 102,008 80,257 94,044 80,962 71,818 66,543 37.82%
-
NP to SH 107,621 102,008 80,257 94,044 80,962 71,818 66,543 37.82%
-
Tax Rate 36.77% 21.81% 21.53% 17.23% 17.82% 17.59% 16.95% -
Total Cost 298,532 194,091 179,386 146,924 138,049 128,045 131,125 73.14%
-
Net Worth 1,245,764 1,230,122 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 6.43%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 30,609 30,609 26,924 26,924 26,004 26,004 22,288 23.57%
Div Payout % 28.44% 30.01% 33.55% 28.63% 32.12% 36.21% 33.49% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,245,764 1,230,122 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 6.43%
NOSH 741,526 741,037 742,044 741,333 739,833 742,024 741,524 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 26.50% 34.45% 30.91% 39.03% 36.97% 35.93% 33.66% -
ROE 8.64% 8.29% 6.72% 7.98% 6.93% 6.28% 5.87% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 54.77 39.96 34.99 32.50 29.60 26.93 26.66 61.67%
EPS 14.51 13.77 10.82 12.69 10.94 9.68 8.97 37.84%
DPS 4.13 4.13 3.63 3.63 3.50 3.50 3.00 23.77%
NAPS 1.68 1.66 1.61 1.59 1.58 1.54 1.53 6.43%
Adjusted Per Share Value based on latest NOSH - 741,333
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 45.26 33.00 28.93 26.85 24.41 22.27 22.03 61.68%
EPS 11.99 11.37 8.94 10.48 9.02 8.00 7.42 37.74%
DPS 3.41 3.41 3.00 3.00 2.90 2.90 2.48 23.67%
NAPS 1.3883 1.3708 1.3313 1.3135 1.3026 1.2734 1.2643 6.44%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.15 1.44 1.23 1.37 1.39 1.14 0.97 -
P/RPS 2.10 3.60 3.52 4.21 4.70 4.23 3.64 -30.72%
P/EPS 7.92 10.46 11.37 10.80 12.70 11.78 10.81 -18.74%
EY 12.62 9.56 8.79 9.26 7.87 8.49 9.25 23.03%
DY 3.59 2.87 2.95 2.65 2.52 3.07 3.09 10.52%
P/NAPS 0.68 0.87 0.76 0.86 0.88 0.74 0.63 5.22%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 -
Price 1.24 1.27 1.37 1.41 1.42 1.21 1.12 -
P/RPS 2.26 3.18 3.92 4.34 4.80 4.49 4.20 -33.86%
P/EPS 8.54 9.23 12.67 11.11 12.98 12.50 12.48 -22.36%
EY 11.70 10.84 7.89 9.00 7.71 8.00 8.01 28.76%
DY 3.33 3.25 2.65 2.57 2.46 2.89 2.68 15.59%
P/NAPS 0.74 0.77 0.85 0.89 0.90 0.79 0.73 0.91%

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