[GENP] YoY TTM Result on 31-Mar-2001 [#1]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

29-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- -5.27%

YoY- -74.6%

Quarter Report

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	414,698	406,153	219,011	215,902	286,172	9.71%
YoY %	2.10%	85.45%	1.44%	-24.56%	-	-
Horiz. %	144.91%	141.93%	76.53%	75.44%	100.00%	-
PBT	193,077	170,219	98,513	63,978	210,300	-2.11%
YoY %	13.43%	72.79%	53.98%	-69.58%	-	-
Horiz. %	91.81%	80.94%	46.84%	30.42%	100.00%	-
Tax	-47,771	-62,598	-17,551	-13,168	-10,265	46.83%
YoY %	23.69%	-256.66%	-33.29%	-28.28%	-	-
Horiz. %	465.38%	609.82%	170.98%	128.28%	100.00%	-
NP	145,306	107,621	80,962	50,810	200,035	-7.67%
YoY %	35.02%	32.93%	59.34%	-74.60%	-	-
Horiz. %	72.64%	53.80%	40.47%	25.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	145,306	107,621	80,962	50,810	200,035	-7.67%
YoY %	35.02%	32.93%	59.34%	-74.60%	-	-
Horiz. %	72.64%	53.80%	40.47%	25.40%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	24.74%	36.77%	17.82%	20.58%	4.88%	-
YoY %	-32.72%	106.34%	-13.41%	321.72%	-	-
Horiz. %	506.97%	753.48%	365.16%	421.72%	100.00%	-
Total Cost	269,392	298,532	138,049	165,092	86,137	32.95%
YoY %	-9.76%	116.25%	-16.38%	91.66%	-	-
Horiz. %	312.75%	346.58%	160.27%	191.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	1,373,665	1,245,764	1,168,936	1,097,383	1,060,881	6.66%
YoY %	10.27%	6.57%	6.52%	3.44%	-	-
Horiz. %	129.48%	117.43%	110.19%	103.44%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	33,362	30,609	26,004	22,264	25,949	6.47%
YoY %	8.99%	17.71%	16.80%	-14.20%	-	-
Horiz. %	128.57%	117.96%	100.21%	85.80%	100.00%	-
Div Payout %	22.96%	28.44%	32.12%	43.82%	12.97%	-
YoY %	-19.27%	-11.46%	-26.70%	237.86%	-	-
Horiz. %	177.02%	219.28%	247.65%	337.86%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	1,373,665	1,245,764	1,168,936	1,097,383	1,060,881	6.66%
YoY %	10.27%	6.57%	6.52%	3.44%	-	-
Horiz. %	129.48%	117.43%	110.19%	103.44%	100.00%	-
NOSH	742,521	741,526	739,833	741,475	741,874	0.02%
YoY %	0.13%	0.23%	-0.22%	-0.05%	-	-
Horiz. %	100.09%	99.95%	99.72%	99.95%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	35.04%	26.50%	36.97%	23.53%	69.90%	-
YoY %	32.23%	-28.32%	57.12%	-66.34%	-	-
Horiz. %	50.13%	37.91%	52.89%	33.66%	100.00%	-
ROE	10.58%	8.64%	6.93%	4.63%	18.86%	-
YoY %	22.45%	24.68%	49.68%	-75.45%	-	-
Horiz. %	56.10%	45.81%	36.74%	24.55%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	55.85	54.77	29.60	29.12	38.57	9.68%
YoY %	1.97%	85.03%	1.65%	-24.50%	-	-
Horiz. %	144.80%	142.00%	76.74%	75.50%	100.00%	-
EPS	19.57	14.51	10.94	6.85	26.96	-7.69%
YoY %	34.87%	32.63%	59.71%	-74.59%	-	-
Horiz. %	72.59%	53.82%	40.58%	25.41%	100.00%	-
DPS	4.50	4.13	3.50	3.00	3.50	6.47%
YoY %	8.96%	18.00%	16.67%	-14.29%	-	-
Horiz. %	128.57%	118.00%	100.00%	85.71%	100.00%	-
NAPS	1.85	1.68	1.58	1.48	1.43	6.64%
YoY %	10.12%	6.33%	6.76%	3.50%	-	-
Horiz. %	129.37%	117.48%	110.49%	103.50%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 741,475
RPS	46.21	45.26	24.41	24.06	31.89	9.70%
YoY %	2.10%	85.42%	1.45%	-24.55%	-	-
Horiz. %	144.90%	141.93%	76.54%	75.45%	100.00%	-
EPS	16.19	11.99	9.02	5.66	22.29	-7.67%
YoY %	35.03%	32.93%	59.36%	-74.61%	-	-
Horiz. %	72.63%	53.79%	40.47%	25.39%	100.00%	-
DPS	3.72	3.41	2.90	2.48	2.89	6.51%
YoY %	9.09%	17.59%	16.94%	-14.19%	-	-
Horiz. %	128.72%	117.99%	100.35%	85.81%	100.00%	-
NAPS	1.5308	1.3883	1.3026	1.2229	1.1822	6.66%
YoY %	10.26%	6.58%	6.52%	3.44%	-	-
Horiz. %	129.49%	117.43%	110.18%	103.44%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.25	1.15	1.39	0.85	1.41	-
P/RPS	4.03	2.10	4.70	2.92	3.66	2.43%
YoY %	91.90%	-55.32%	60.96%	-20.22%	-	-
Horiz. %	110.11%	57.38%	128.42%	79.78%	100.00%	-
P/EPS	11.50	7.92	12.70	12.40	5.23	21.75%
YoY %	45.20%	-37.64%	2.42%	137.09%	-	-
Horiz. %	219.89%	151.43%	242.83%	237.09%	100.00%	-
EY	8.70	12.62	7.87	8.06	19.12	-17.85%
YoY %	-31.06%	60.36%	-2.36%	-57.85%	-	-
Horiz. %	45.50%	66.00%	41.16%	42.15%	100.00%	-
DY	2.00	3.59	2.52	3.53	2.48	-5.23%
YoY %	-44.29%	42.46%	-28.61%	42.34%	-	-
Horiz. %	80.65%	144.76%	101.61%	142.34%	100.00%	-
P/NAPS	1.22	0.68	0.88	0.57	0.99	5.35%
YoY %	79.41%	-22.73%	54.39%	-42.42%	-	-
Horiz. %	123.23%	68.69%	88.89%	57.58%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	25/05/04	28/05/03	30/05/02	29/05/01	-	-
Price	1.72	1.24	1.42	0.81	0.00	-
P/RPS	3.08	2.26	4.80	2.78	0.00	-
YoY %	36.28%	-52.92%	72.66%	0.00%	-	-
Horiz. %	110.79%	81.29%	172.66%	100.00%	-	-
P/EPS	8.79	8.54	12.98	11.82	0.00	-
YoY %	2.93%	-34.21%	9.81%	0.00%	-	-
Horiz. %	74.37%	72.25%	109.81%	100.00%	-	-
EY	11.38	11.70	7.71	8.46	0.00	-
YoY %	-2.74%	51.75%	-8.87%	0.00%	-	-
Horiz. %	134.52%	138.30%	91.13%	100.00%	-	-
DY	2.62	3.33	2.46	3.70	0.00	-
YoY %	-21.32%	35.37%	-33.51%	0.00%	-	-
Horiz. %	70.81%	90.00%	66.49%	100.00%	-	-
P/NAPS	0.93	0.74	0.90	0.55	0.00	-
YoY %	25.68%	-17.78%	63.64%	0.00%	-	-
Horiz. %	169.09%	134.55%	163.64%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos