[GENP] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

30-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- -19.33%

YoY- -47.57%

Quarter Report

Asiatic 2Q06 Report.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	185,967	321,935	192,444	130,362	123,478	114,044	95,981	11.64%
YoY %	-42.23%	67.29%	47.62%	5.58%	8.27%	18.82%	-	-
Horiz. %	193.75%	335.42%	200.50%	135.82%	128.65%	118.82%	100.00%	-
PBT	76,800	157,618	93,594	39,298	65,844	46,159	51,688	6.81%
YoY %	-51.27%	68.41%	138.16%	-40.32%	42.65%	-10.70%	-	-
Horiz. %	148.58%	304.94%	181.07%	76.03%	127.39%	89.30%	100.00%	-
Tax	-17,224	-40,932	-17,906	-9,509	-9,375	-7,369	-11,219	7.39%
YoY %	57.92%	-128.59%	-88.31%	-1.43%	-27.22%	34.32%	-	-
Horiz. %	153.53%	364.85%	159.60%	84.76%	83.56%	65.68%	100.00%	-
NP	59,576	116,686	75,688	29,789	56,469	38,790	40,469	6.65%
YoY %	-48.94%	54.17%	154.08%	-47.25%	45.58%	-4.15%	-	-
Horiz. %	147.21%	288.33%	187.03%	73.61%	139.54%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,088	115,085	75,008	29,477	56,226	38,790	40,469	6.50%
YoY %	-48.66%	53.43%	154.46%	-47.57%	44.95%	-4.15%	-	-
Horiz. %	146.01%	284.38%	185.35%	72.84%	138.94%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.43%	25.97%	19.13%	24.20%	14.24%	15.96%	21.71%	-
YoY %	-13.63%	35.76%	-20.95%	69.94%	-10.78%	-26.49%	-	-
Horiz. %	103.32%	119.62%	88.12%	111.47%	65.59%	73.51%	100.00%	-
Total Cost	126,391	205,249	116,756	100,573	67,009	75,254	55,512	14.68%
YoY %	-38.42%	75.79%	16.09%	50.09%	-10.96%	35.56%	-	-
Horiz. %	227.68%	369.74%	210.33%	181.17%	120.71%	135.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,424,123	2,230,622	1,858,272	1,679,069	1,559,770	1,397,034	1,274,847	11.29%
YoY %	8.67%	20.04%	10.67%	7.65%	11.65%	9.58%	-	-
Horiz. %	190.15%	174.97%	145.76%	131.71%	122.35%	109.58%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	28,407	37,807	24,450	20,521	18,568	14,862	12,970	13.94%
YoY %	-24.86%	54.63%	19.15%	10.52%	24.94%	14.59%	-	-
Horiz. %	219.02%	291.50%	188.51%	158.22%	143.16%	114.59%	100.00%	-
Div Payout %	48.08%	32.85%	32.60%	69.62%	33.03%	38.31%	32.05%	-
YoY %	46.36%	0.77%	-53.17%	110.78%	-13.78%	19.53%	-	-
Horiz. %	150.02%	102.50%	101.72%	217.22%	103.06%	119.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	2,424,123	2,230,622	1,858,272	1,679,069	1,559,770	1,397,034	1,274,847	11.29%
YoY %	8.67%	20.04%	10.67%	7.65%	11.65%	9.58%	-	-
Horiz. %	190.15%	174.97%	145.76%	131.71%	122.35%	109.58%	100.00%	-
NOSH	757,538	756,143	752,336	746,253	742,747	743,103	741,190	0.36%
YoY %	0.18%	0.51%	0.82%	0.47%	-0.05%	0.26%	-	-
Horiz. %	102.21%	102.02%	101.50%	100.68%	100.21%	100.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	32.04%	36.25%	39.33%	22.85%	45.73%	34.01%	42.16%	-
YoY %	-11.61%	-7.83%	72.12%	-50.03%	34.46%	-19.33%	-	-
Horiz. %	76.00%	85.98%	93.29%	54.20%	108.47%	80.67%	100.00%	-
ROE	2.44%	5.16%	4.04%	1.76%	3.60%	2.78%	3.17%	-
YoY %	-52.71%	27.72%	129.55%	-51.11%	29.50%	-12.30%	-	-
Horiz. %	76.97%	162.78%	127.44%	55.52%	113.56%	87.70%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	24.55	42.58	25.58	17.47	16.62	15.35	12.95	11.23%
YoY %	-42.34%	66.46%	46.42%	5.11%	8.27%	18.53%	-	-
Horiz. %	189.58%	328.80%	197.53%	134.90%	128.34%	118.53%	100.00%	-
EPS	7.80	15.22	9.97	3.95	7.57	5.22	5.46	6.11%
YoY %	-48.75%	52.66%	152.41%	-47.82%	45.02%	-4.40%	-	-
Horiz. %	142.86%	278.75%	182.60%	72.34%	138.64%	95.60%	100.00%	-
DPS	3.75	5.00	3.25	2.75	2.50	2.00	1.75	13.53%
YoY %	-25.00%	53.85%	18.18%	10.00%	25.00%	14.29%	-	-
Horiz. %	214.29%	285.71%	185.71%	157.14%	142.86%	114.29%	100.00%	-
NAPS	3.20	2.95	2.47	2.25	2.10	1.88	1.72	10.89%
YoY %	8.47%	19.43%	9.78%	7.14%	11.70%	9.30%	-	-
Horiz. %	186.05%	171.51%	143.60%	130.81%	122.09%	109.30%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 746,253
RPS	20.73	35.90	21.46	14.54	13.77	12.72	10.70	11.64%
YoY %	-42.26%	67.29%	47.59%	5.59%	8.25%	18.88%	-	-
Horiz. %	193.74%	335.51%	200.56%	135.89%	128.69%	118.88%	100.00%	-
EPS	6.59	12.83	8.36	3.29	6.27	4.32	4.51	6.51%
YoY %	-48.64%	53.47%	154.10%	-47.53%	45.14%	-4.21%	-	-
Horiz. %	146.12%	284.48%	185.37%	72.95%	139.02%	95.79%	100.00%	-
DPS	3.17	4.22	2.73	2.29	2.07	1.66	1.45	13.91%
YoY %	-24.88%	54.58%	19.21%	10.63%	24.70%	14.48%	-	-
Horiz. %	218.62%	291.03%	188.28%	157.93%	142.76%	114.48%	100.00%	-
NAPS	2.7028	2.4871	2.0719	1.8721	1.7391	1.5577	1.4214	11.29%
YoY %	8.67%	20.04%	10.67%	7.65%	11.65%	9.59%	-	-
Horiz. %	190.15%	174.98%	145.76%	131.71%	122.35%	109.59%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	5.50	8.20	6.25	3.08	1.71	1.77	1.25	-
P/RPS	22.40	19.26	24.43	17.63	10.29	11.53	9.65	15.05%
YoY %	16.30%	-21.16%	38.57%	71.33%	-10.75%	19.48%	-	-
Horiz. %	232.12%	199.59%	253.16%	182.69%	106.63%	119.48%	100.00%	-
P/EPS	70.51	53.88	62.69	77.97	22.59	33.91	22.89	20.60%
YoY %	30.86%	-14.05%	-19.60%	245.15%	-33.38%	48.14%	-	-
Horiz. %	308.04%	235.39%	273.88%	340.63%	98.69%	148.14%	100.00%	-
EY	1.42	1.86	1.60	1.28	4.43	2.95	4.37	-17.07%
YoY %	-23.66%	16.25%	25.00%	-71.11%	50.17%	-32.49%	-	-
Horiz. %	32.49%	42.56%	36.61%	29.29%	101.37%	67.51%	100.00%	-
DY	0.68	0.61	0.52	0.89	1.46	1.13	1.40	-11.32%
YoY %	11.48%	17.31%	-41.57%	-39.04%	29.20%	-19.29%	-	-
Horiz. %	48.57%	43.57%	37.14%	63.57%	104.29%	80.71%	100.00%	-
P/NAPS	1.72	2.78	2.53	1.37	0.81	0.94	0.73	15.33%
YoY %	-38.13%	9.88%	84.67%	69.14%	-13.83%	28.77%	-	-
Horiz. %	235.62%	380.82%	346.58%	187.67%	110.96%	128.77%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/08/08	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	-
Price	5.88	5.45	5.60	3.68	1.81	1.66	1.26	-
P/RPS	23.95	12.80	21.89	21.07	10.89	10.82	9.73	16.18%
YoY %	87.11%	-41.53%	3.89%	93.48%	0.65%	11.20%	-	-
Horiz. %	246.15%	131.55%	224.97%	216.55%	111.92%	111.20%	100.00%	-
P/EPS	75.38	35.81	56.17	93.16	23.91	31.80	23.08	21.78%
YoY %	110.50%	-36.25%	-39.71%	289.63%	-24.81%	37.78%	-	-
Horiz. %	326.60%	155.16%	243.37%	403.64%	103.60%	137.78%	100.00%	-
EY	1.33	2.79	1.78	1.07	4.18	3.14	4.33	-17.84%
YoY %	-52.33%	56.74%	66.36%	-74.40%	33.12%	-27.48%	-	-
Horiz. %	30.72%	64.43%	41.11%	24.71%	96.54%	72.52%	100.00%	-
DY	0.64	0.92	0.58	0.75	1.38	1.20	1.39	-12.11%
YoY %	-30.43%	58.62%	-22.67%	-45.65%	15.00%	-13.67%	-	-
Horiz. %	46.04%	66.19%	41.73%	53.96%	99.28%	86.33%	100.00%	-
P/NAPS	1.84	1.85	2.27	1.64	0.86	0.88	0.73	16.64%
YoY %	-0.54%	-18.50%	38.41%	90.70%	-2.27%	20.55%	-	-
Horiz. %	252.05%	253.42%	310.96%	224.66%	117.81%	120.55%	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