[GENP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.6%
YoY- 57.23%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 540,249 491,817 482,626 494,006 265,077 185,370 229,524 15.32%
PBT 191,969 208,898 211,677 211,545 104,781 84,616 70,962 18.03%
Tax -44,333 -40,120 -45,217 -80,942 -21,714 -12,801 -16,360 18.06%
NP 147,636 168,778 166,460 130,602 83,066 71,814 54,602 18.02%
-
NP to SH 145,934 167,090 166,460 130,602 83,066 71,814 54,602 17.79%
-
Tax Rate 23.09% 19.21% 21.36% 38.26% 20.72% 15.13% 23.05% -
Total Cost 392,613 323,038 316,166 363,404 182,010 113,556 174,921 14.41%
-
Net Worth 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 1,083,150 7.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 27,375 24,761 19,793 17,301 16,108 - - -
Div Payout % 18.76% 14.82% 11.89% 13.25% 19.39% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,702,239 1,582,260 1,439,948 1,297,623 1,193,278 1,133,525 1,083,150 7.82%
NOSH 746,596 742,845 742,241 741,498 741,166 740,866 741,884 0.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 27.33% 34.32% 34.49% 26.44% 31.34% 38.74% 23.79% -
ROE 8.57% 10.56% 11.56% 10.06% 6.96% 6.34% 5.04% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.36 66.21 65.02 66.62 35.76 25.02 30.94 15.20%
EPS 19.55 22.49 22.43 17.61 11.20 9.69 7.36 17.67%
DPS 3.67 3.33 2.67 2.33 2.17 0.00 0.00 -
NAPS 2.28 2.13 1.94 1.75 1.61 1.53 1.46 7.70%
Adjusted Per Share Value based on latest NOSH - 741,850
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 60.20 54.81 53.78 55.05 29.54 20.66 25.58 15.32%
EPS 16.26 18.62 18.55 14.55 9.26 8.00 6.08 17.80%
DPS 3.05 2.76 2.21 1.93 1.80 0.00 0.00 -
NAPS 1.8969 1.7632 1.6047 1.446 1.3298 1.2632 1.207 7.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.50 2.32 1.83 1.23 1.23 0.97 1.00 -
P/RPS 4.84 3.50 2.81 1.85 3.44 3.88 3.23 6.96%
P/EPS 17.91 10.31 8.16 6.98 10.97 10.01 13.59 4.70%
EY 5.58 9.70 12.26 14.32 9.11 9.99 7.36 -4.50%
DY 1.05 1.44 1.46 1.90 1.77 0.00 0.00 -
P/NAPS 1.54 1.09 0.94 0.70 0.76 0.63 0.68 14.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 30/11/04 20/11/03 27/11/02 28/11/01 29/11/00 -
Price 3.94 2.16 1.76 1.70 1.37 1.12 0.95 -
P/RPS 5.44 3.26 2.71 2.55 3.83 4.48 3.07 9.99%
P/EPS 20.16 9.60 7.85 9.65 12.22 11.55 12.91 7.70%
EY 4.96 10.41 12.74 10.36 8.18 8.65 7.75 -7.16%
DY 0.93 1.54 1.52 1.37 1.59 0.00 0.00 -
P/NAPS 1.73 1.01 0.91 0.97 0.85 0.73 0.65 17.71%

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