[GENP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 12.73%
YoY- 59.34%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 296,099 259,643 240,968 219,011 199,863 197,668 197,492 30.89%
PBT 130,455 102,273 113,618 98,513 87,149 80,125 55,362 76.80%
Tax -28,447 -22,016 -19,574 -17,551 -15,331 -13,582 -11,963 77.87%
NP 102,008 80,257 94,044 80,962 71,818 66,543 43,399 76.50%
-
NP to SH 102,008 80,257 94,044 80,962 71,818 66,543 43,399 76.50%
-
Tax Rate 21.81% 21.53% 17.23% 17.82% 17.59% 16.95% 21.61% -
Total Cost 194,091 179,386 146,924 138,049 128,045 131,125 154,093 16.58%
-
Net Worth 1,230,122 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 1,101,478 7.62%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 30,609 26,924 26,924 26,004 26,004 22,288 22,288 23.48%
Div Payout % 30.01% 33.55% 28.63% 32.12% 36.21% 33.49% 51.36% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,230,122 1,194,691 1,178,720 1,168,936 1,142,718 1,134,532 1,101,478 7.62%
NOSH 741,037 742,044 741,333 739,833 742,024 741,524 744,242 -0.28%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 34.45% 30.91% 39.03% 36.97% 35.93% 33.66% 21.98% -
ROE 8.29% 6.72% 7.98% 6.93% 6.28% 5.87% 3.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 39.96 34.99 32.50 29.60 26.93 26.66 26.54 31.26%
EPS 13.77 10.82 12.69 10.94 9.68 8.97 5.83 77.07%
DPS 4.13 3.63 3.63 3.50 3.50 3.00 3.00 23.68%
NAPS 1.66 1.61 1.59 1.58 1.54 1.53 1.48 7.92%
Adjusted Per Share Value based on latest NOSH - 739,833
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.00 28.93 26.85 24.41 22.27 22.03 22.01 30.90%
EPS 11.37 8.94 10.48 9.02 8.00 7.42 4.84 76.44%
DPS 3.41 3.00 3.00 2.90 2.90 2.48 2.48 23.58%
NAPS 1.3708 1.3313 1.3135 1.3026 1.2734 1.2643 1.2275 7.61%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.44 1.23 1.37 1.39 1.14 0.97 0.85 -
P/RPS 3.60 3.52 4.21 4.70 4.23 3.64 3.20 8.14%
P/EPS 10.46 11.37 10.80 12.70 11.78 10.81 14.58 -19.81%
EY 9.56 8.79 9.26 7.87 8.49 9.25 6.86 24.68%
DY 2.87 2.95 2.65 2.52 3.07 3.09 3.53 -12.85%
P/NAPS 0.87 0.76 0.86 0.88 0.74 0.63 0.57 32.46%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 30/05/02 27/02/02 28/11/01 28/08/01 -
Price 1.27 1.37 1.41 1.42 1.21 1.12 1.15 -
P/RPS 3.18 3.92 4.34 4.80 4.49 4.20 4.33 -18.55%
P/EPS 9.23 12.67 11.11 12.98 12.50 12.48 19.72 -39.63%
EY 10.84 7.89 9.00 7.71 8.00 8.01 5.07 65.73%
DY 3.25 2.65 2.57 2.46 2.89 2.68 2.61 15.69%
P/NAPS 0.77 0.85 0.89 0.90 0.79 0.73 0.78 -0.85%

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