[GENP] YoY 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. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	442,759	319,328	594,988	341,720	260,840	229,923	207,716	13.43%
YoY %	38.65%	-46.33%	74.12%	31.01%	13.45%	10.69%	-	-
Horiz. %	213.16%	153.73%	286.44%	164.51%	125.58%	110.69%	100.00%	-
PBT	190,361	124,584	300,816	157,853	87,110	108,869	89,325	13.43%
YoY %	52.80%	-58.58%	90.57%	81.21%	-19.99%	21.88%	-	-
Horiz. %	213.11%	139.47%	336.77%	176.72%	97.52%	121.88%	100.00%	-
Tax	-49,800	-28,116	-68,744	-35,081	-20,352	-17,175	-16,676	19.99%
YoY %	-77.12%	59.10%	-95.96%	-72.37%	-18.50%	-2.99%	-	-
Horiz. %	298.63%	168.60%	412.23%	210.37%	122.04%	102.99%	100.00%	-
NP	140,561	96,468	232,072	122,772	66,758	91,694	72,649	11.62%
YoY %	45.71%	-58.43%	89.03%	83.91%	-27.19%	26.22%	-	-
Horiz. %	193.48%	132.79%	319.44%	168.99%	91.89%	126.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,634	95,950	229,246	121,454	66,018	91,016	72,649	11.63%
YoY %	46.57%	-58.15%	88.75%	83.97%	-27.47%	25.28%	-	-
Horiz. %	193.58%	132.07%	315.55%	167.18%	90.87%	125.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.16%	22.57%	22.85%	22.22%	23.36%	15.78%	18.67%	-
YoY %	15.91%	-1.23%	2.84%	-4.88%	48.04%	-15.48%	-	-
Horiz. %	140.12%	120.89%	122.39%	119.01%	125.12%	84.52%	100.00%	-
Total Cost	302,198	222,860	362,916	218,948	194,082	138,229	135,067	14.35%
YoY %	35.60%	-38.59%	65.75%	12.81%	40.41%	2.34%	-	-
Horiz. %	223.74%	165.00%	268.69%	162.10%	143.69%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,714,122	2,421,451	2,230,460	1,856,382	1,678,423	1,559,001	1,395,098	11.72%
YoY %	12.09%	8.56%	20.15%	10.60%	7.66%	11.75%	-	-
Horiz. %	194.55%	173.57%	159.88%	133.06%	120.31%	111.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	30,325	28,376	37,804	24,426	20,514	18,559	14,841	12.64%
YoY %	6.87%	-24.94%	54.77%	19.07%	10.53%	25.05%	-	-
Horiz. %	204.33%	191.20%	254.73%	164.58%	138.23%	125.05%	100.00%	-
Div Payout %	21.56%	29.57%	16.49%	20.11%	31.07%	20.39%	20.43%	-
YoY %	-27.09%	79.32%	-18.00%	-35.28%	52.38%	-0.20%	-	-
Horiz. %	105.53%	144.74%	80.71%	98.43%	152.08%	99.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	2,714,122	2,421,451	2,230,460	1,856,382	1,678,423	1,559,001	1,395,098	11.72%
YoY %	12.09%	8.56%	20.15%	10.60%	7.66%	11.75%	-	-
Horiz. %	194.55%	173.57%	159.88%	133.06%	120.31%	111.75%	100.00%	-
NOSH	758,134	756,703	756,088	751,571	745,966	742,381	742,073	0.35%
YoY %	0.19%	0.08%	0.60%	0.75%	0.48%	0.04%	-	-
Horiz. %	102.16%	101.97%	101.89%	101.28%	100.52%	100.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	31.75%	30.21%	39.00%	35.93%	25.59%	39.88%	34.98%	-
YoY %	5.10%	-22.54%	8.54%	40.41%	-35.83%	14.01%	-	-
Horiz. %	90.77%	86.36%	111.49%	102.72%	73.16%	114.01%	100.00%	-
ROE	5.18%	3.96%	10.28%	6.54%	3.93%	5.84%	5.21%	-
YoY %	30.81%	-61.48%	57.19%	66.41%	-32.71%	12.09%	-	-
Horiz. %	99.42%	76.01%	197.31%	125.53%	75.43%	112.09%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	58.40	42.20	78.69	45.47	34.97	30.97	27.99	13.03%
YoY %	38.39%	-46.37%	73.06%	30.03%	12.92%	10.65%	-	-
Horiz. %	208.65%	150.77%	281.14%	162.45%	124.94%	110.65%	100.00%	-
EPS	18.55	12.68	30.32	16.16	8.85	12.26	9.79	11.23%
YoY %	46.29%	-58.18%	87.62%	82.60%	-27.81%	25.23%	-	-
Horiz. %	189.48%	129.52%	309.70%	165.07%	90.40%	125.23%	100.00%	-
DPS	4.00	3.75	5.00	3.25	2.75	2.50	2.00	12.24%
YoY %	6.67%	-25.00%	53.85%	18.18%	10.00%	25.00%	-	-
Horiz. %	200.00%	187.50%	250.00%	162.50%	137.50%	125.00%	100.00%	-
NAPS	3.58	3.20	2.95	2.47	2.25	2.10	1.88	11.32%
YoY %	11.87%	8.47%	19.43%	9.78%	7.14%	11.70%	-	-
Horiz. %	190.43%	170.21%	156.91%	131.38%	119.68%	111.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 752,336
RPS	49.34	35.59	66.30	38.08	29.07	25.62	23.15	13.43%
YoY %	38.63%	-46.32%	74.11%	30.99%	13.47%	10.67%	-	-
Horiz. %	213.13%	153.74%	286.39%	164.49%	125.57%	110.67%	100.00%	-
EPS	15.67	10.69	25.55	13.53	7.36	10.14	8.10	11.62%
YoY %	46.59%	-58.16%	88.84%	83.83%	-27.42%	25.19%	-	-
Horiz. %	193.46%	131.98%	315.43%	167.04%	90.86%	125.19%	100.00%	-
DPS	3.38	3.16	4.21	2.72	2.29	2.07	1.65	12.68%
YoY %	6.96%	-24.94%	54.78%	18.78%	10.63%	25.45%	-	-
Horiz. %	204.85%	191.52%	255.15%	164.85%	138.79%	125.45%	100.00%	-
NAPS	3.0246	2.6984	2.4856	2.0687	1.8704	1.7373	1.5547	11.72%
YoY %	12.09%	8.56%	20.15%	10.60%	7.66%	11.75%	-	-
Horiz. %	194.55%	173.56%	159.88%	133.06%	120.31%	111.75%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.67	5.50	8.20	6.25	3.08	1.71	1.77	-
P/RPS	11.42	13.03	10.42	13.75	8.81	5.52	6.32	10.35%
YoY %	-12.36%	25.05%	-24.22%	56.07%	59.60%	-12.66%	-	-
Horiz. %	180.70%	206.17%	164.87%	217.56%	139.40%	87.34%	100.00%	-
P/EPS	35.96	43.38	27.04	38.68	34.80	13.95	18.08	12.13%
YoY %	-17.10%	60.43%	-30.09%	11.15%	149.46%	-22.84%	-	-
Horiz. %	198.89%	239.93%	149.56%	213.94%	192.48%	77.16%	100.00%	-
EY	2.78	2.31	3.70	2.59	2.87	7.17	5.53	-10.82%
YoY %	20.35%	-37.57%	42.86%	-9.76%	-59.97%	29.66%	-	-
Horiz. %	50.27%	41.77%	66.91%	46.84%	51.90%	129.66%	100.00%	-
DY	0.60	0.68	0.61	0.52	0.89	1.46	1.13	-10.00%
YoY %	-11.76%	11.48%	17.31%	-41.57%	-39.04%	29.20%	-	-
Horiz. %	53.10%	60.18%	53.98%	46.02%	78.76%	129.20%	100.00%	-
P/NAPS	1.86	1.72	2.78	2.53	1.37	0.81	0.94	12.04%
YoY %	8.14%	-38.13%	9.88%	84.67%	69.14%	-13.83%	-	-
Horiz. %	197.87%	182.98%	295.74%	269.15%	145.74%	86.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	25/08/09	26/08/08	23/08/07	30/08/06	26/08/05	25/08/04	-
Price	7.22	5.88	5.45	5.60	3.68	1.81	1.66	-
P/RPS	12.36	13.93	6.93	12.32	10.52	5.84	5.93	13.01%
YoY %	-11.27%	101.01%	-43.75%	17.11%	80.14%	-1.52%	-	-
Horiz. %	208.43%	234.91%	116.86%	207.76%	177.40%	98.48%	100.00%	-
P/EPS	38.92	46.37	17.97	34.65	41.58	14.76	16.96	14.84%
YoY %	-16.07%	158.04%	-48.14%	-16.67%	181.71%	-12.97%	-	-
Horiz. %	229.48%	273.41%	105.96%	204.30%	245.17%	87.03%	100.00%	-
EY	2.57	2.16	5.56	2.89	2.40	6.77	5.90	-12.92%
YoY %	18.98%	-61.15%	92.39%	20.42%	-64.55%	14.75%	-	-
Horiz. %	43.56%	36.61%	94.24%	48.98%	40.68%	114.75%	100.00%	-
DY	0.55	0.64	0.92	0.58	0.75	1.38	1.20	-12.18%
YoY %	-14.06%	-30.43%	58.62%	-22.67%	-45.65%	15.00%	-	-
Horiz. %	45.83%	53.33%	76.67%	48.33%	62.50%	115.00%	100.00%	-
P/NAPS	2.02	1.84	1.85	2.27	1.64	0.86	0.88	14.84%
YoY %	9.78%	-0.54%	-18.50%	38.41%	90.70%	-2.27%	-	-
Horiz. %	229.55%	209.09%	210.23%	257.95%	186.36%	97.73%	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