[GENP] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 522,720 514,667 490,818 296,099 199,863 230,783 230,701 -0.86%
PBT 216,456 226,624 211,441 130,455 87,149 69,885 193,991 -0.11%
Tax -45,045 -52,053 -76,191 -28,447 -15,331 -16,251 -5,826 -2.15%
NP 171,411 174,571 135,250 102,008 71,818 53,634 188,165 0.09%
-
NP to SH 169,797 174,571 135,250 102,008 71,818 53,634 188,165 0.10%
-
Tax Rate 20.81% 22.97% 36.03% 21.81% 17.59% 23.25% 3.00% -
Total Cost 351,309 340,096 355,568 194,091 128,045 177,149 42,536 -2.21%
-
Net Worth 1,490,096 1,439,827 1,334,719 1,230,122 1,142,718 1,090,207 1,045,392 -0.37%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 46,507 40,838 33,362 30,609 26,004 22,264 25,949 -0.61%
Div Payout % 27.39% 23.39% 24.67% 30.01% 36.21% 41.51% 13.79% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,490,096 1,439,827 1,334,719 1,230,122 1,142,718 1,090,207 1,045,392 -0.37%
NOSH 745,048 742,179 741,510 741,037 742,024 741,637 741,413 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 32.79% 33.92% 27.56% 34.45% 35.93% 23.24% 81.56% -
ROE 11.40% 12.12% 10.13% 8.29% 6.28% 4.92% 18.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 70.16 69.35 66.19 39.96 26.93 31.12 31.12 -0.86%
EPS 22.79 23.52 18.24 13.77 9.68 7.23 25.38 0.11%
DPS 6.25 5.50 4.50 4.13 3.50 3.00 3.50 -0.61%
NAPS 2.00 1.94 1.80 1.66 1.54 1.47 1.41 -0.37%
Adjusted Per Share Value based on latest NOSH - 741,037
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 58.28 57.38 54.73 33.01 22.28 25.73 25.72 -0.86%
EPS 18.93 19.46 15.08 11.37 8.01 5.98 20.98 0.10%
DPS 5.19 4.55 3.72 3.41 2.90 2.48 2.89 -0.62%
NAPS 1.6614 1.6054 1.4882 1.3716 1.2741 1.2156 1.1656 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.15 1.82 1.75 1.44 1.14 0.82 0.00 -
P/RPS 3.06 2.62 2.64 3.60 4.23 2.64 0.00 -100.00%
P/EPS 9.43 7.74 9.59 10.46 11.78 11.34 0.00 -100.00%
EY 10.60 12.92 10.42 9.56 8.49 8.82 0.00 -100.00%
DY 2.91 3.02 2.57 2.87 3.07 3.66 0.00 -100.00%
P/NAPS 1.08 0.94 0.97 0.87 0.74 0.56 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 25/02/05 26/02/04 27/02/03 27/02/02 28/02/01 - -
Price 2.70 1.65 2.25 1.27 1.21 0.91 0.00 -
P/RPS 3.85 2.38 3.40 3.18 4.49 2.92 0.00 -100.00%
P/EPS 11.85 7.01 12.34 9.23 12.50 12.58 0.00 -100.00%
EY 8.44 14.26 8.11 10.84 8.00 7.95 0.00 -100.00%
DY 2.31 3.33 2.00 3.25 2.89 3.30 0.00 -100.00%
P/NAPS 1.35 0.85 1.25 0.77 0.79 0.62 0.00 -100.00%

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