[GENP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 27.1%
YoY- 42.04%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 467,796 434,791 406,153 296,099 259,643 240,968 219,011 65.77%
PBT 210,528 197,077 170,219 130,455 102,273 113,618 98,513 65.83%
Tax -72,868 -69,437 -62,598 -28,447 -22,016 -19,574 -17,551 158.09%
NP 137,660 127,640 107,621 102,008 80,257 94,044 80,962 42.41%
-
NP to SH 137,660 127,640 107,621 102,008 80,257 94,044 80,962 42.41%
-
Tax Rate 34.61% 35.23% 36.77% 21.81% 21.53% 17.23% 17.82% -
Total Cost 330,136 307,151 298,532 194,091 179,386 146,924 138,049 78.73%
-
Net Worth 1,298,237 1,274,847 1,245,764 1,230,122 1,194,691 1,178,720 1,168,936 7.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 31,496 31,496 30,609 30,609 26,924 26,924 26,004 13.61%
Div Payout % 22.88% 24.68% 28.44% 30.01% 33.55% 28.63% 32.12% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,298,237 1,274,847 1,245,764 1,230,122 1,194,691 1,178,720 1,168,936 7.23%
NOSH 741,850 741,190 741,526 741,037 742,044 741,333 739,833 0.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 29.43% 29.36% 26.50% 34.45% 30.91% 39.03% 36.97% -
ROE 10.60% 10.01% 8.64% 8.29% 6.72% 7.98% 6.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 63.06 58.66 54.77 39.96 34.99 32.50 29.60 65.49%
EPS 18.56 17.22 14.51 13.77 10.82 12.69 10.94 42.20%
DPS 4.25 4.25 4.13 4.13 3.63 3.63 3.50 13.80%
NAPS 1.75 1.72 1.68 1.66 1.61 1.59 1.58 7.04%
Adjusted Per Share Value based on latest NOSH - 741,037
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.16 48.48 45.29 33.01 28.95 26.87 24.42 65.77%
EPS 15.35 14.23 12.00 11.37 8.95 10.49 9.03 42.38%
DPS 3.51 3.51 3.41 3.41 3.00 3.00 2.90 13.55%
NAPS 1.4475 1.4214 1.389 1.3716 1.3321 1.3142 1.3033 7.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.23 1.25 1.15 1.44 1.23 1.37 1.39 -
P/RPS 1.95 2.13 2.10 3.60 3.52 4.21 4.70 -44.34%
P/EPS 6.63 7.26 7.92 10.46 11.37 10.80 12.70 -35.13%
EY 15.09 13.78 12.62 9.56 8.79 9.26 7.87 54.27%
DY 3.46 3.40 3.59 2.87 2.95 2.65 2.52 23.50%
P/NAPS 0.70 0.73 0.68 0.87 0.76 0.86 0.88 -14.13%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 28/05/03 27/02/03 27/11/02 29/08/02 30/05/02 -
Price 1.70 1.26 1.24 1.27 1.37 1.41 1.42 -
P/RPS 2.70 2.15 2.26 3.18 3.92 4.34 4.80 -31.83%
P/EPS 9.16 7.32 8.54 9.23 12.67 11.11 12.98 -20.71%
EY 10.92 13.67 11.70 10.84 7.89 9.00 7.71 26.09%
DY 2.50 3.37 3.33 3.25 2.65 2.57 2.46 1.08%
P/NAPS 0.97 0.73 0.74 0.77 0.85 0.89 0.90 5.11%

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