[GENP] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 10.53%

YoY- -12.66%

Quarter Report

Asiatic 3Q06 Report.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	686,669	1,175,508	807,920	540,249	491,817	482,626	494,006	5.63%
YoY %	-41.59%	45.50%	49.55%	9.85%	1.90%	-2.30%	-	-
Horiz. %	139.00%	237.95%	163.54%	109.36%	99.56%	97.70%	100.00%	-
PBT	274,290	586,146	391,044	191,969	208,898	211,677	211,545	4.42%
YoY %	-53.20%	49.89%	103.70%	-8.10%	-1.31%	0.06%	-	-
Horiz. %	129.66%	277.08%	184.85%	90.75%	98.75%	100.06%	100.00%	-
Tax	-62,294	-131,722	-89,641	-44,333	-40,120	-45,217	-80,942	-4.26%
YoY %	52.71%	-46.94%	-102.20%	-10.50%	11.27%	44.14%	-	-
Horiz. %	76.96%	162.74%	110.75%	54.77%	49.57%	55.86%	100.00%	-
NP	211,996	454,424	301,402	147,636	168,778	166,460	130,602	8.40%
YoY %	-53.35%	50.77%	104.15%	-12.53%	1.39%	27.46%	-	-
Horiz. %	162.32%	347.95%	230.78%	113.04%	129.23%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	209,744	448,520	297,632	145,934	167,090	166,460	130,602	8.20%
YoY %	-53.24%	50.70%	103.95%	-12.66%	0.38%	27.46%	-	-
Horiz. %	160.60%	343.43%	227.89%	111.74%	127.94%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.71%	22.47%	22.92%	23.09%	19.21%	21.36%	38.26%	-
YoY %	1.07%	-1.96%	-0.74%	20.20%	-10.07%	-44.17%	-	-
Horiz. %	59.36%	58.73%	59.91%	60.35%	50.21%	55.83%	100.00%	-
Total Cost	474,673	721,084	506,517	392,613	323,038	316,166	363,404	4.54%
YoY %	-34.17%	42.36%	29.01%	21.54%	2.17%	-13.00%	-	-
Horiz. %	130.62%	198.42%	139.38%	108.04%	88.89%	87.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	1,439,948	1,297,623	11.29%
YoY %	6.66%	19.24%	13.99%	7.58%	9.88%	10.97%	-	-
Horiz. %	190.18%	178.30%	149.54%	131.18%	121.94%	110.97%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	37,850	50,406	32,591	27,375	24,761	19,793	17,301	13.92%
YoY %	-24.91%	54.66%	19.05%	10.56%	25.10%	14.40%	-	-
Horiz. %	218.77%	291.35%	188.38%	158.23%	143.12%	114.40%	100.00%	-
Div Payout %	18.05%	11.24%	10.95%	18.76%	14.82%	11.89%	13.25%	-
YoY %	60.59%	2.65%	-41.63%	26.59%	24.64%	-10.26%	-	-
Horiz. %	136.23%	84.83%	82.64%	141.58%	111.85%	89.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	1,439,948	1,297,623	11.29%
YoY %	6.66%	19.24%	13.99%	7.58%	9.88%	10.97%	-	-
Horiz. %	190.18%	178.30%	149.54%	131.18%	121.94%	110.97%	100.00%	-
NOSH	757,016	756,102	752,102	746,596	742,845	742,241	741,498	0.34%
YoY %	0.12%	0.53%	0.74%	0.50%	0.08%	0.10%	-	-
Horiz. %	102.09%	101.97%	101.43%	100.69%	100.18%	100.10%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	30.87%	38.66%	37.31%	27.33%	34.32%	34.49%	26.44%	-
YoY %	-20.15%	3.62%	36.52%	-20.37%	-0.49%	30.45%	-	-
Horiz. %	116.75%	146.22%	141.11%	103.37%	129.80%	130.45%	100.00%	-
ROE	8.50%	19.39%	15.34%	8.57%	10.56%	11.56%	10.06%	-
YoY %	-56.16%	26.40%	79.00%	-18.84%	-8.65%	14.91%	-	-
Horiz. %	84.49%	192.74%	152.49%	85.19%	104.97%	114.91%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	90.71	155.47	107.42	72.36	66.21	65.02	66.62	5.27%
YoY %	-41.65%	44.73%	48.45%	9.29%	1.83%	-2.40%	-	-
Horiz. %	136.16%	233.37%	161.24%	108.62%	99.38%	97.60%	100.00%	-
EPS	27.71	59.32	39.57	19.55	22.49	22.43	17.61	7.84%
YoY %	-53.29%	49.91%	102.40%	-13.07%	0.27%	27.37%	-	-
Horiz. %	157.35%	336.85%	224.70%	111.02%	127.71%	127.37%	100.00%	-
DPS	5.00	6.67	4.33	3.67	3.33	2.67	2.33	13.55%
YoY %	-25.04%	54.04%	17.98%	10.21%	24.72%	14.59%	-	-
Horiz. %	214.59%	286.27%	185.84%	157.51%	142.92%	114.59%	100.00%	-
NAPS	3.26	3.06	2.58	2.28	2.13	1.94	1.75	10.91%
YoY %	6.54%	18.60%	13.16%	7.04%	9.79%	10.86%	-	-
Horiz. %	186.29%	174.86%	147.43%	130.29%	121.71%	110.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 747,555
RPS	76.56	131.07	90.08	60.24	54.84	53.81	55.08	5.63%
YoY %	-41.59%	45.50%	49.54%	9.85%	1.91%	-2.31%	-	-
Horiz. %	139.00%	237.96%	163.54%	109.37%	99.56%	97.69%	100.00%	-
EPS	23.39	50.01	33.19	16.27	18.63	18.56	14.56	8.21%
YoY %	-53.23%	50.68%	104.00%	-12.67%	0.38%	27.47%	-	-
Horiz. %	160.65%	343.48%	227.95%	111.74%	127.95%	127.47%	100.00%	-
DPS	4.22	5.62	3.63	3.05	2.76	2.21	1.93	13.91%
YoY %	-24.91%	54.82%	19.02%	10.51%	24.89%	14.51%	-	-
Horiz. %	218.65%	291.19%	188.08%	158.03%	143.01%	114.51%	100.00%	-
NAPS	2.7516	2.5797	2.1635	1.898	1.7642	1.6055	1.4468	11.29%
YoY %	6.66%	19.24%	13.99%	7.58%	9.88%	10.97%	-	-
Horiz. %	190.19%	178.30%	149.54%	131.19%	121.94%	110.97%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	6.00	4.60	6.40	3.50	2.32	1.83	1.23	-
P/RPS	6.61	2.96	5.96	4.84	3.50	2.81	1.85	23.61%
YoY %	123.31%	-50.34%	23.14%	38.29%	24.56%	51.89%	-	-
Horiz. %	357.30%	160.00%	322.16%	261.62%	189.19%	151.89%	100.00%	-
P/EPS	21.66	7.75	16.17	17.91	10.31	8.16	6.98	20.75%
YoY %	179.48%	-52.07%	-9.72%	73.71%	26.35%	16.91%	-	-
Horiz. %	310.32%	111.03%	231.66%	256.59%	147.71%	116.91%	100.00%	-
EY	4.62	12.90	6.18	5.58	9.70	12.26	14.32	-17.16%
YoY %	-64.19%	108.74%	10.75%	-42.47%	-20.88%	-14.39%	-	-
Horiz. %	32.26%	90.08%	43.16%	38.97%	67.74%	85.61%	100.00%	-
DY	0.83	1.45	0.68	1.05	1.44	1.46	1.90	-12.88%
YoY %	-42.76%	113.24%	-35.24%	-27.08%	-1.37%	-23.16%	-	-
Horiz. %	43.68%	76.32%	35.79%	55.26%	75.79%	76.84%	100.00%	-
P/NAPS	1.84	1.50	2.48	1.54	1.09	0.94	0.70	17.45%
YoY %	22.67%	-39.52%	61.04%	41.28%	15.96%	34.29%	-	-
Horiz. %	262.86%	214.29%	354.29%	220.00%	155.71%	134.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/11/08	22/11/07	23/11/06	25/11/05	30/11/04	20/11/03	-
Price	6.23	3.38	7.15	3.94	2.16	1.76	1.70	-
P/RPS	6.87	2.17	6.66	5.44	3.26	2.71	2.55	17.94%
YoY %	216.59%	-67.42%	22.43%	66.87%	20.30%	6.27%	-	-
Horiz. %	269.41%	85.10%	261.18%	213.33%	127.84%	106.27%	100.00%	-
P/EPS	22.49	5.70	18.07	20.16	9.60	7.85	9.65	15.12%
YoY %	294.56%	-68.46%	-10.37%	110.00%	22.29%	-18.65%	-	-
Horiz. %	233.06%	59.07%	187.25%	208.91%	99.48%	81.35%	100.00%	-
EY	4.45	17.55	5.53	4.96	10.41	12.74	10.36	-13.12%
YoY %	-74.64%	217.36%	11.49%	-52.35%	-18.29%	22.97%	-	-
Horiz. %	42.95%	169.40%	53.38%	47.88%	100.48%	122.97%	100.00%	-
DY	0.80	1.97	0.61	0.93	1.54	1.52	1.37	-8.56%
YoY %	-59.39%	222.95%	-34.41%	-39.61%	1.32%	10.95%	-	-
Horiz. %	58.39%	143.80%	44.53%	67.88%	112.41%	110.95%	100.00%	-
P/NAPS	1.91	1.10	2.77	1.73	1.01	0.91	0.97	11.94%
YoY %	73.64%	-60.29%	60.12%	71.29%	10.99%	-6.19%	-	-
Horiz. %	196.91%	113.40%	285.57%	178.35%	104.12%	93.81%	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