[GENP] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 7.93%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 259,643 240,968 219,011 199,863 197,668 197,492 215,902 13.07%
PBT 102,273 113,618 98,513 87,149 80,125 55,362 63,978 36.67%
Tax -22,016 -19,574 -17,551 -15,331 -13,582 -11,963 -13,168 40.82%
NP 80,257 94,044 80,962 71,818 66,543 43,399 50,810 35.59%
-
NP to SH 80,257 94,044 80,962 71,818 66,543 43,399 50,810 35.59%
-
Tax Rate 21.53% 17.23% 17.82% 17.59% 16.95% 21.61% 20.58% -
Total Cost 179,386 146,924 138,049 128,045 131,125 154,093 165,092 5.68%
-
Net Worth 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 1,101,478 1,097,383 5.82%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 26,924 26,924 26,004 26,004 22,288 22,288 22,264 13.49%
Div Payout % 33.55% 28.63% 32.12% 36.21% 33.49% 51.36% 43.82% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 1,101,478 1,097,383 5.82%
NOSH 742,044 741,333 739,833 742,024 741,524 744,242 741,475 0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 30.91% 39.03% 36.97% 35.93% 33.66% 21.98% 23.53% -
ROE 6.72% 7.98% 6.93% 6.28% 5.87% 3.94% 4.63% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 34.99 32.50 29.60 26.93 26.66 26.54 29.12 13.01%
EPS 10.82 12.69 10.94 9.68 8.97 5.83 6.85 35.59%
DPS 3.63 3.63 3.50 3.50 3.00 3.00 3.00 13.53%
NAPS 1.61 1.59 1.58 1.54 1.53 1.48 1.48 5.76%
Adjusted Per Share Value based on latest NOSH - 742,024
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.93 26.85 24.41 22.27 22.03 22.01 24.06 13.06%
EPS 8.94 10.48 9.02 8.00 7.42 4.84 5.66 35.58%
DPS 3.00 3.00 2.90 2.90 2.48 2.48 2.48 13.51%
NAPS 1.3313 1.3135 1.3026 1.2734 1.2643 1.2275 1.2229 5.81%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.23 1.37 1.39 1.14 0.97 0.85 0.85 -
P/RPS 3.52 4.21 4.70 4.23 3.64 3.20 2.92 13.25%
P/EPS 11.37 10.80 12.70 11.78 10.81 14.58 12.40 -5.61%
EY 8.79 9.26 7.87 8.49 9.25 6.86 8.06 5.94%
DY 2.95 2.65 2.52 3.07 3.09 3.53 3.53 -11.26%
P/NAPS 0.76 0.86 0.88 0.74 0.63 0.57 0.57 21.12%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 29/05/01 -
Price 1.37 1.41 1.42 1.21 1.12 1.15 0.81 -
P/RPS 3.92 4.34 4.80 4.49 4.20 4.33 2.78 25.71%
P/EPS 12.67 11.11 12.98 12.50 12.48 19.72 11.82 4.73%
EY 7.89 9.00 7.71 8.00 8.01 5.07 8.46 -4.53%
DY 2.65 2.57 2.46 2.89 2.68 2.61 3.70 -19.93%
P/NAPS 0.85 0.89 0.90 0.79 0.73 0.78 0.55 33.63%

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