[GENP] YoY Quarter Result on 30-Jun-2004 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 14.56%

YoY- -4.15%

Quarter Report

ASIATIC 2Q04 REPORT.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Quarter Result
Revenue	192,444	130,362	123,478	114,044	95,981	67,343	45,386	27.20%
YoY %	47.62%	5.58%	8.27%	18.82%	42.53%	48.38%	-	-
Horiz. %	424.02%	287.23%	272.06%	251.28%	211.48%	148.38%	100.00%	-
PBT	93,594	39,298	65,844	46,159	51,688	24,830	9,725	45.82%
YoY %	138.16%	-40.32%	42.65%	-10.70%	108.17%	155.32%	-	-
Horiz. %	962.41%	404.09%	677.06%	474.64%	531.50%	255.32%	100.00%	-
Tax	-17,906	-9,509	-9,375	-7,369	-11,219	-4,814	-2,357	40.18%
YoY %	-88.31%	-1.43%	-27.22%	34.32%	-133.05%	-104.24%	-	-
Horiz. %	759.69%	403.44%	397.75%	312.64%	475.99%	204.24%	100.00%	-
NP	75,688	29,789	56,469	38,790	40,469	20,016	7,368	47.41%
YoY %	154.08%	-47.25%	45.58%	-4.15%	102.18%	171.66%	-	-
Horiz. %	1,027.25%	404.30%	766.41%	526.47%	549.25%	271.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,008	29,477	56,226	38,790	40,469	20,016	7,368	47.19%
YoY %	154.46%	-47.57%	44.95%	-4.15%	102.18%	171.66%	-	-
Horiz. %	1,018.02%	400.07%	763.11%	526.47%	549.25%	271.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.13%	24.20%	14.24%	15.96%	21.71%	19.39%	24.24%	-
YoY %	-20.95%	69.94%	-10.78%	-26.49%	11.96%	-20.01%	-	-
Horiz. %	78.92%	99.83%	58.75%	65.84%	89.56%	79.99%	100.00%	-
Total Cost	116,756	100,573	67,009	75,254	55,512	47,327	38,018	20.55%
YoY %	16.09%	50.09%	-10.96%	35.56%	17.29%	24.49%	-	-
Horiz. %	307.11%	264.54%	176.26%	197.94%	146.02%	124.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,858,272	1,679,069	1,559,770	1,397,034	1,274,847	1,178,720	1,101,478	9.10%
YoY %	10.67%	7.65%	11.65%	9.58%	8.16%	7.01%	-	-
Horiz. %	168.71%	152.44%	141.61%	126.83%	115.74%	107.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	24,450	20,521	18,568	14,862	12,970	12,083	11,163	13.95%
YoY %	19.15%	10.52%	24.94%	14.59%	7.34%	8.24%	-	-
Horiz. %	219.03%	183.83%	166.34%	133.14%	116.19%	108.24%	100.00%	-
Div Payout %	32.60%	69.62%	33.03%	38.31%	32.05%	60.37%	151.52%	-
YoY %	-53.17%	110.78%	-13.78%	19.53%	-46.91%	-60.16%	-	-
Horiz. %	21.52%	45.95%	21.80%	25.28%	21.15%	39.84%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,858,272	1,679,069	1,559,770	1,397,034	1,274,847	1,178,720	1,101,478	9.10%
YoY %	10.67%	7.65%	11.65%	9.58%	8.16%	7.01%	-	-
Horiz. %	168.71%	152.44%	141.61%	126.83%	115.74%	107.01%	100.00%	-
NOSH	752,336	746,253	742,747	743,103	741,190	741,333	744,242	0.18%
YoY %	0.82%	0.47%	-0.05%	0.26%	-0.02%	-0.39%	-	-
Horiz. %	101.09%	100.27%	99.80%	99.85%	99.59%	99.61%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	39.33%	22.85%	45.73%	34.01%	42.16%	29.72%	16.23%	-
YoY %	72.12%	-50.03%	34.46%	-19.33%	41.86%	83.12%	-	-
Horiz. %	242.33%	140.79%	281.76%	209.55%	259.77%	183.12%	100.00%	-
ROE	4.04%	1.76%	3.60%	2.78%	3.17%	1.70%	0.67%	-
YoY %	129.55%	-51.11%	29.50%	-12.30%	86.47%	153.73%	-	-
Horiz. %	602.99%	262.69%	537.31%	414.93%	473.13%	253.73%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	25.58	17.47	16.62	15.35	12.95	9.08	6.10	26.97%
YoY %	46.42%	5.11%	8.27%	18.53%	42.62%	48.85%	-	-
Horiz. %	419.34%	286.39%	272.46%	251.64%	212.30%	148.85%	100.00%	-
EPS	9.97	3.95	7.57	5.22	5.46	2.70	0.99	46.92%
YoY %	152.41%	-47.82%	45.02%	-4.40%	102.22%	172.73%	-	-
Horiz. %	1,007.07%	398.99%	764.65%	527.27%	551.52%	272.73%	100.00%	-
DPS	3.25	2.75	2.50	2.00	1.75	1.63	1.50	13.74%
YoY %	18.18%	10.00%	25.00%	14.29%	7.36%	8.67%	-	-
Horiz. %	216.67%	183.33%	166.67%	133.33%	116.67%	108.67%	100.00%	-
NAPS	2.47	2.25	2.10	1.88	1.72	1.59	1.48	8.90%
YoY %	9.78%	7.14%	11.70%	9.30%	8.18%	7.43%	-	-
Horiz. %	166.89%	152.03%	141.89%	127.03%	116.22%	107.43%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 743,103
RPS	21.45	14.53	13.76	12.71	10.70	7.50	5.06	27.20%
YoY %	47.63%	5.60%	8.26%	18.79%	42.67%	48.22%	-	-
Horiz. %	423.91%	287.15%	271.94%	251.19%	211.46%	148.22%	100.00%	-
EPS	8.36	3.28	6.27	4.32	4.51	2.23	0.82	47.22%
YoY %	154.88%	-47.69%	45.14%	-4.21%	102.24%	171.95%	-	-
Horiz. %	1,019.51%	400.00%	764.63%	526.83%	550.00%	271.95%	100.00%	-
DPS	2.72	2.29	2.07	1.66	1.45	1.35	1.24	13.98%
YoY %	18.78%	10.63%	24.70%	14.48%	7.41%	8.87%	-	-
Horiz. %	219.35%	184.68%	166.94%	133.87%	116.94%	108.87%	100.00%	-
NAPS	2.0708	1.8711	1.7382	1.5568	1.4207	1.3135	1.2275	9.10%
YoY %	10.67%	7.65%	11.65%	9.58%	8.16%	7.01%	-	-
Horiz. %	168.70%	152.43%	141.60%	126.83%	115.74%	107.01%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	6.25	3.08	1.71	1.77	1.25	1.37	0.85	-
P/RPS	24.43	17.63	10.29	11.53	9.65	15.08	13.94	9.79%
YoY %	38.57%	71.33%	-10.75%	19.48%	-36.01%	8.18%	-	-
Horiz. %	175.25%	126.47%	73.82%	82.71%	69.23%	108.18%	100.00%	-
P/EPS	62.69	77.97	22.59	33.91	22.89	50.74	85.86	-5.10%
YoY %	-19.60%	245.15%	-33.38%	48.14%	-54.89%	-40.90%	-	-
Horiz. %	73.01%	90.81%	26.31%	39.49%	26.66%	59.10%	100.00%	-
EY	1.60	1.28	4.43	2.95	4.37	1.97	1.16	5.50%
YoY %	25.00%	-71.11%	50.17%	-32.49%	121.83%	69.83%	-	-
Horiz. %	137.93%	110.34%	381.90%	254.31%	376.72%	169.83%	100.00%	-
DY	0.52	0.89	1.46	1.13	1.40	1.19	1.76	-18.38%
YoY %	-41.57%	-39.04%	29.20%	-19.29%	17.65%	-32.39%	-	-
Horiz. %	29.55%	50.57%	82.95%	64.20%	79.55%	67.61%	100.00%	-
P/NAPS	2.53	1.37	0.81	0.94	0.73	0.86	0.57	28.18%
YoY %	84.67%	69.14%	-13.83%	28.77%	-15.12%	50.88%	-	-
Horiz. %	443.86%	240.35%	142.11%	164.91%	128.07%	150.88%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	-
Price	5.60	3.68	1.81	1.66	1.26	1.41	1.15	-
P/RPS	21.89	21.07	10.89	10.82	9.73	15.52	18.86	2.51%
YoY %	3.89%	93.48%	0.65%	11.20%	-37.31%	-17.71%	-	-
Horiz. %	116.07%	111.72%	57.74%	57.37%	51.59%	82.29%	100.00%	-
P/EPS	56.17	93.16	23.91	31.80	23.08	52.22	116.16	-11.40%
YoY %	-39.71%	289.63%	-24.81%	37.78%	-55.80%	-55.04%	-	-
Horiz. %	48.36%	80.20%	20.58%	27.38%	19.87%	44.96%	100.00%	-
EY	1.78	1.07	4.18	3.14	4.33	1.91	0.86	12.88%
YoY %	66.36%	-74.40%	33.12%	-27.48%	126.70%	122.09%	-	-
Horiz. %	206.98%	124.42%	486.05%	365.12%	503.49%	222.09%	100.00%	-
DY	0.58	0.75	1.38	1.20	1.39	1.16	1.30	-12.58%
YoY %	-22.67%	-45.65%	15.00%	-13.67%	19.83%	-10.77%	-	-
Horiz. %	44.62%	57.69%	106.15%	92.31%	106.92%	89.23%	100.00%	-
P/NAPS	2.27	1.64	0.86	0.88	0.73	0.89	0.78	19.47%
YoY %	38.41%	90.70%	-2.27%	20.55%	-17.98%	14.10%	-	-
Horiz. %	291.03%	210.26%	110.26%	112.82%	93.59%	114.10%	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