[GENP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[GENP] GENTING PLANTATIONS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 10.74%
YoY- -6.07%
Quarter Report
Latest QR
Upcoming QR
GENP's Result
GENP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 171,391 153,857 152,697 120,313 97,291 60,835 58,640 19.56%
PBT 76,448 59,782 67,866 52,782 51,869 23,687 16,663 28.88%
Tax -13,957 -14,520 -18,140 -15,484 -12,161 -5,730 -3,981 23.24%
NP 62,491 45,262 49,726 37,298 39,708 17,957 12,682 30.43%
-
NP to SH 61,696 44,479 49,726 37,298 39,708 17,957 12,682 30.15%
-
Tax Rate 18.26% 24.29% 26.73% 29.34% 23.45% 24.19% 23.89% -
Total Cost 108,900 108,595 102,971 83,015 57,583 42,878 45,958 15.45%
-
Net Worth 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 1,142,718 1,090,207 8.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 31,821 27,939 25,976 20,391 18,525 14,840 11,124 19.13%
Div Payout % 51.58% 62.81% 52.24% 54.67% 46.66% 82.64% 87.72% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,752,046 1,490,096 1,439,827 1,334,719 1,230,122 1,142,718 1,090,207 8.22%
NOSH 748,737 745,048 742,179 741,510 741,037 742,024 741,637 0.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 36.46% 29.42% 32.57% 31.00% 40.81% 29.52% 21.63% -
ROE 3.52% 2.98% 3.45% 2.79% 3.23% 1.57% 1.16% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.89 20.65 20.57 16.23 13.13 8.20 7.91 19.36%
EPS 8.24 5.97 6.70 5.03 5.36 2.42 1.71 29.94%
DPS 4.25 3.75 3.50 2.75 2.50 2.00 1.50 18.94%
NAPS 2.34 2.00 1.94 1.80 1.66 1.54 1.47 8.05%
Adjusted Per Share Value based on latest NOSH - 741,510
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.11 17.15 17.03 13.41 10.85 6.78 6.54 19.55%
EPS 6.88 4.96 5.54 4.16 4.43 2.00 1.41 30.21%
DPS 3.55 3.12 2.90 2.27 2.07 1.65 1.24 19.15%
NAPS 1.9535 1.6614 1.6054 1.4882 1.3716 1.2741 1.2156 8.22%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.28 2.15 1.82 1.75 1.44 1.14 0.82 -
P/RPS 18.70 10.41 8.85 10.79 10.97 13.90 10.37 10.32%
P/EPS 51.94 36.01 27.16 34.79 26.87 47.11 47.95 1.34%
EY 1.93 2.78 3.68 2.87 3.72 2.12 2.09 -1.31%
DY 0.99 1.74 1.92 1.57 1.74 1.75 1.83 -9.72%
P/NAPS 1.83 1.08 0.94 0.97 0.87 0.74 0.56 21.80%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 25/02/05 26/02/04 27/02/03 27/02/02 28/02/01 -
Price 5.00 2.70 1.65 2.25 1.27 1.21 0.91 -
P/RPS 21.84 13.07 8.02 13.87 9.67 14.76 11.51 11.26%
P/EPS 60.68 45.23 24.63 44.73 23.70 50.00 53.22 2.20%
EY 1.65 2.21 4.06 2.24 4.22 2.00 1.88 -2.15%
DY 0.85 1.39 2.12 1.22 1.97 1.65 1.65 -10.46%
P/NAPS 2.14 1.35 0.85 1.25 0.77 0.79 0.62 22.92%

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