[GENP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

23-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 161.5%

YoY- 83.97%

Quarter Report

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	273,053	906,415	605,940	341,720	149,276	576,578	405,187	-23.11%
YoY %	-69.88%	49.59%	77.32%	128.92%	-74.11%	42.30%	-	-
Horiz. %	67.39%	223.70%	149.55%	84.34%	36.84%	142.30%	100.00%	-
PBT	143,198	451,158	293,283	157,853	64,259	220,425	143,977	-0.36%
YoY %	-68.26%	53.83%	85.80%	145.65%	-70.85%	53.10%	-	-
Horiz. %	99.46%	313.35%	203.70%	109.64%	44.63%	153.10%	100.00%	-
Tax	-27,812	-103,102	-67,231	-35,081	-17,175	-47,207	-33,250	-11.21%
YoY %	73.02%	-53.35%	-91.65%	-104.26%	63.62%	-41.98%	-	-
Horiz. %	83.65%	310.08%	202.20%	105.51%	51.65%	141.98%	100.00%	-
NP	115,386	348,056	226,052	122,772	47,084	173,218	110,727	2.78%
YoY %	-66.85%	53.97%	84.12%	160.75%	-72.82%	56.44%	-	-
Horiz. %	104.21%	314.34%	204.15%	110.88%	42.52%	156.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,161	344,064	223,224	121,454	46,446	171,147	109,451	2.84%
YoY %	-66.82%	54.13%	83.79%	161.50%	-72.86%	56.37%	-	-
Horiz. %	104.30%	314.35%	203.95%	110.97%	42.44%	156.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.42%	22.85%	22.92%	22.22%	26.73%	21.42%	23.09%	-
YoY %	-15.01%	-0.31%	3.15%	-16.87%	24.79%	-7.23%	-	-
Horiz. %	84.11%	98.96%	99.26%	96.23%	115.76%	92.77%	100.00%	-
Total Cost	157,667	558,359	379,888	218,948	102,192	403,360	294,460	-34.03%
YoY %	-71.76%	46.98%	73.51%	114.25%	-74.66%	36.98%	-	-
Horiz. %	53.54%	189.62%	129.01%	74.36%	34.70%	136.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,147,133	2,054,450	1,940,424	1,856,382	1,803,728	1,748,074	1,702,239	16.72%
YoY %	4.51%	5.88%	4.53%	2.92%	3.18%	2.69%	-	-
Horiz. %	126.14%	120.69%	113.99%	109.06%	105.96%	102.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	105,356	24,443	24,426	-	52,292	20,531	-
YoY %	-	331.03%	0.07%	0.00%	-	154.70%	-	-
Horiz. %	-	513.16%	119.05%	118.97%	-	254.70%	100.00%	-
Div Payout %	-	30.62%	10.95%	20.11%	-	30.55%	18.76%	-
YoY %	-	179.63%	-45.55%	0.00%	-	62.85%	-	-
Horiz. %	-	163.22%	58.37%	107.20%	-	162.85%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	2,147,133	2,054,450	1,940,424	1,856,382	1,803,728	1,748,074	1,702,239	16.72%
YoY %	4.51%	5.88%	4.53%	2.92%	3.18%	2.69%	-	-
Horiz. %	126.14%	120.69%	113.99%	109.06%	105.96%	102.69%	100.00%	-
NOSH	756,033	752,545	752,102	751,571	751,553	747,040	746,596	0.84%
YoY %	0.46%	0.06%	0.07%	0.00%	0.60%	0.06%	-	-
Horiz. %	101.26%	100.80%	100.74%	100.67%	100.66%	100.06%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	42.26%	38.40%	37.31%	35.93%	31.54%	30.04%	27.33%	-
YoY %	10.05%	2.92%	3.84%	13.92%	4.99%	9.92%	-	-
Horiz. %	154.63%	140.50%	136.52%	131.47%	115.40%	109.92%	100.00%	-
ROE	5.32%	16.75%	11.50%	6.54%	2.57%	9.79%	6.43%	-
YoY %	-68.24%	45.65%	75.84%	154.47%	-73.75%	52.26%	-	-
Horiz. %	82.74%	260.50%	178.85%	101.71%	39.97%	152.26%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	36.12	120.45	80.57	45.47	19.86	77.18	54.27	-23.75%
YoY %	-70.01%	49.50%	77.19%	128.95%	-74.27%	42.21%	-	-
Horiz. %	66.56%	221.95%	148.46%	83.78%	36.59%	142.21%	100.00%	-
EPS	15.10	45.72	29.68	16.16	6.18	22.91	14.66	1.98%
YoY %	-66.97%	54.04%	83.66%	161.49%	-73.02%	56.28%	-	-
Horiz. %	103.00%	311.87%	202.46%	110.23%	42.16%	156.28%	100.00%	-
DPS	0.00	14.00	3.25	3.25	0.00	7.00	2.75	-
YoY %	0.00%	330.77%	0.00%	0.00%	0.00%	154.55%	-	-
Horiz. %	0.00%	509.09%	118.18%	118.18%	0.00%	254.55%	100.00%	-
NAPS	2.84	2.73	2.58	2.47	2.40	2.34	2.28	15.75%
YoY %	4.03%	5.81%	4.45%	2.92%	2.56%	2.63%	-	-
Horiz. %	124.56%	119.74%	113.16%	108.33%	105.26%	102.63%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 752,336
RPS	30.43	101.01	67.52	38.08	16.64	64.25	45.15	-23.11%
YoY %	-69.87%	49.60%	77.31%	128.85%	-74.10%	42.30%	-	-
Horiz. %	67.40%	223.72%	149.55%	84.34%	36.85%	142.30%	100.00%	-
EPS	12.72	38.34	24.88	13.53	5.18	19.07	12.20	2.81%
YoY %	-66.82%	54.10%	83.89%	161.20%	-72.84%	56.31%	-	-
Horiz. %	104.26%	314.26%	203.93%	110.90%	42.46%	156.31%	100.00%	-
DPS	0.00	11.74	2.72	2.72	0.00	5.83	2.29	-
YoY %	0.00%	331.62%	0.00%	0.00%	0.00%	154.59%	-	-
Horiz. %	0.00%	512.66%	118.78%	118.78%	0.00%	254.59%	100.00%	-
NAPS	2.3927	2.2894	2.1624	2.0687	2.01	1.948	1.8969	16.72%
YoY %	4.51%	5.87%	4.53%	2.92%	3.18%	2.69%	-	-
Horiz. %	126.14%	120.69%	114.00%	109.06%	105.96%	102.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	8.40	8.65	6.40	6.25	5.15	4.28	3.50	-
P/RPS	23.26	7.18	7.94	13.75	25.93	5.55	6.45	134.97%
YoY %	223.96%	-9.57%	-42.25%	-46.97%	367.21%	-13.95%	-	-
Horiz. %	360.62%	111.32%	123.10%	213.18%	402.02%	86.05%	100.00%	-
P/EPS	55.63	18.92	21.56	38.68	83.33	18.68	23.87	75.69%
YoY %	194.03%	-12.24%	-44.26%	-53.58%	346.09%	-21.74%	-	-
Horiz. %	233.05%	79.26%	90.32%	162.04%	349.10%	78.26%	100.00%	-
EY	1.80	5.29	4.64	2.59	1.20	5.35	4.19	-43.03%
YoY %	-65.97%	14.01%	79.15%	115.83%	-77.57%	27.68%	-	-
Horiz. %	42.96%	126.25%	110.74%	61.81%	28.64%	127.68%	100.00%	-
DY	0.00	1.62	0.51	0.52	0.00	1.64	0.79	-
YoY %	0.00%	217.65%	-1.92%	0.00%	0.00%	107.59%	-	-
Horiz. %	0.00%	205.06%	64.56%	65.82%	0.00%	207.59%	100.00%	-
P/NAPS	2.96	3.17	2.48	2.53	2.15	1.83	1.54	54.52%
YoY %	-6.62%	27.82%	-1.98%	17.67%	17.49%	18.83%	-	-
Horiz. %	192.21%	205.84%	161.04%	164.29%	139.61%	118.83%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	28/02/08	22/11/07	23/08/07	24/05/07	28/02/07	23/11/06	-
Price	8.45	8.75	7.15	5.60	6.60	5.00	3.94	-
P/RPS	23.40	7.26	8.87	12.32	33.23	6.48	7.26	118.04%
YoY %	222.31%	-18.15%	-28.00%	-62.93%	412.81%	-10.74%	-	-
Horiz. %	322.31%	100.00%	122.18%	169.70%	457.71%	89.26%	100.00%	-
P/EPS	55.96	19.14	24.09	34.65	106.80	21.82	26.88	62.96%
YoY %	192.37%	-20.55%	-30.48%	-67.56%	389.46%	-18.82%	-	-
Horiz. %	208.18%	71.21%	89.62%	128.91%	397.32%	81.18%	100.00%	-
EY	1.79	5.23	4.15	2.89	0.94	4.58	3.72	-38.56%
YoY %	-65.77%	26.02%	43.60%	207.45%	-79.48%	23.12%	-	-
Horiz. %	48.12%	140.59%	111.56%	77.69%	25.27%	123.12%	100.00%	-
DY	0.00	1.60	0.45	0.58	0.00	1.40	0.70	-
YoY %	0.00%	255.56%	-22.41%	0.00%	0.00%	100.00%	-	-
Horiz. %	0.00%	228.57%	64.29%	82.86%	0.00%	200.00%	100.00%	-
P/NAPS	2.98	3.21	2.77	2.27	2.75	2.14	1.73	43.64%
YoY %	-7.17%	15.88%	22.03%	-17.45%	28.50%	23.70%	-	-
Horiz. %	172.25%	185.55%	160.12%	131.21%	158.96%	123.70%	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