[GENP] YoY 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- 61.5%

YoY- 154.46%

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
Quarter Result
Revenue	231,168	185,967	321,935	192,444	130,362	123,478	114,044	12.49%
YoY %	24.31%	-42.23%	67.29%	47.62%	5.58%	8.27%	-	-
Horiz. %	202.70%	163.07%	282.29%	168.75%	114.31%	108.27%	100.00%	-
PBT	95,586	76,800	157,618	93,594	39,298	65,844	46,159	12.89%
YoY %	24.46%	-51.27%	68.41%	138.16%	-40.32%	42.65%	-	-
Horiz. %	207.08%	166.38%	341.47%	202.76%	85.14%	142.65%	100.00%	-
Tax	-25,097	-17,224	-40,932	-17,906	-9,509	-9,375	-7,369	22.64%
YoY %	-45.71%	57.92%	-128.59%	-88.31%	-1.43%	-27.22%	-	-
Horiz. %	340.58%	233.74%	555.46%	242.99%	129.04%	127.22%	100.00%	-
NP	70,489	59,576	116,686	75,688	29,789	56,469	38,790	10.46%
YoY %	18.32%	-48.94%	54.17%	154.08%	-47.25%	45.58%	-	-
Horiz. %	181.72%	153.59%	300.81%	195.12%	76.80%	145.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,384	59,088	115,085	75,008	29,477	56,226	38,790	10.69%
YoY %	20.81%	-48.66%	53.43%	154.46%	-47.57%	44.95%	-	-
Horiz. %	184.03%	152.33%	296.69%	193.37%	75.99%	144.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.26%	22.43%	25.97%	19.13%	24.20%	14.24%	15.96%	-
YoY %	17.08%	-13.63%	35.76%	-20.95%	69.94%	-10.78%	-	-
Horiz. %	164.54%	140.54%	162.72%	119.86%	151.63%	89.22%	100.00%	-
Total Cost	160,679	126,391	205,249	116,756	100,573	67,009	75,254	13.46%
YoY %	27.13%	-38.42%	75.79%	16.09%	50.09%	-10.96%	-	-
Horiz. %	213.52%	167.95%	272.74%	155.15%	133.64%	89.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,715,778	2,424,123	2,230,622	1,858,272	1,679,069	1,559,770	1,397,034	11.71%
YoY %	12.03%	8.67%	20.04%	10.67%	7.65%	11.65%	-	-
Horiz. %	194.40%	173.52%	159.67%	133.02%	120.19%	111.65%	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	30,343	28,407	37,807	24,450	20,521	18,568	14,862	12.62%
YoY %	6.82%	-24.86%	54.63%	19.15%	10.52%	24.94%	-	-
Horiz. %	204.16%	191.14%	254.39%	164.51%	138.08%	124.94%	100.00%	-
Div Payout %	42.51%	48.08%	32.85%	32.60%	69.62%	33.03%	38.31%	-
YoY %	-11.58%	46.36%	0.77%	-53.17%	110.78%	-13.78%	-	-
Horiz. %	110.96%	125.50%	85.75%	85.10%	181.73%	86.22%	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	2,715,778	2,424,123	2,230,622	1,858,272	1,679,069	1,559,770	1,397,034	11.71%
YoY %	12.03%	8.67%	20.04%	10.67%	7.65%	11.65%	-	-
Horiz. %	194.40%	173.52%	159.67%	133.02%	120.19%	111.65%	100.00%	-
NOSH	758,597	757,538	756,143	752,336	746,253	742,747	743,103	0.34%
YoY %	0.14%	0.18%	0.51%	0.82%	0.47%	-0.05%	-	-
Horiz. %	102.09%	101.94%	101.75%	101.24%	100.42%	99.95%	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	30.49%	32.04%	36.25%	39.33%	22.85%	45.73%	34.01%	-
YoY %	-4.84%	-11.61%	-7.83%	72.12%	-50.03%	34.46%	-	-
Horiz. %	89.65%	94.21%	106.59%	115.64%	67.19%	134.46%	100.00%	-
ROE	2.63%	2.44%	5.16%	4.04%	1.76%	3.60%	2.78%	-
YoY %	7.79%	-52.71%	27.72%	129.55%	-51.11%	29.50%	-	-
Horiz. %	94.60%	87.77%	185.61%	145.32%	63.31%	129.50%	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	30.47	24.55	42.58	25.58	17.47	16.62	15.35	12.09%
YoY %	24.11%	-42.34%	66.46%	46.42%	5.11%	8.27%	-	-
Horiz. %	198.50%	159.93%	277.39%	166.64%	113.81%	108.27%	100.00%	-
EPS	9.41	7.80	15.22	9.97	3.95	7.57	5.22	10.31%
YoY %	20.64%	-48.75%	52.66%	152.41%	-47.82%	45.02%	-	-
Horiz. %	180.27%	149.43%	291.57%	191.00%	75.67%	145.02%	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	25.76	20.72	35.88	21.45	14.53	13.76	12.71	12.48%
YoY %	24.32%	-42.25%	67.27%	47.63%	5.60%	8.26%	-	-
Horiz. %	202.68%	163.02%	282.30%	168.76%	114.32%	108.26%	100.00%	-
EPS	7.95	6.58	12.82	8.36	3.28	6.27	4.32	10.69%
YoY %	20.82%	-48.67%	53.35%	154.88%	-47.69%	45.14%	-	-
Horiz. %	184.03%	152.31%	296.76%	193.52%	75.93%	145.14%	100.00%	-
DPS	3.38	3.17	4.21	2.72	2.29	2.07	1.66	12.57%
YoY %	6.62%	-24.70%	54.78%	18.78%	10.63%	24.70%	-	-
Horiz. %	203.61%	190.96%	253.61%	163.86%	137.95%	124.70%	100.00%	-
NAPS	3.0264	2.7014	2.4858	2.0708	1.8711	1.7382	1.5568	11.71%
YoY %	12.03%	8.67%	20.04%	10.67%	7.65%	11.65%	-	-
Horiz. %	194.40%	173.52%	159.67%	133.02%	120.19%	111.65%	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	21.89	22.40	19.26	24.43	17.63	10.29	11.53	11.27%
YoY %	-2.28%	16.30%	-21.16%	38.57%	71.33%	-10.75%	-	-
Horiz. %	189.85%	194.28%	167.04%	211.88%	152.91%	89.25%	100.00%	-
P/EPS	70.88	70.51	53.88	62.69	77.97	22.59	33.91	13.06%
YoY %	0.52%	30.86%	-14.05%	-19.60%	245.15%	-33.38%	-	-
Horiz. %	209.02%	207.93%	158.89%	184.87%	229.93%	66.62%	100.00%	-
EY	1.41	1.42	1.86	1.60	1.28	4.43	2.95	-11.57%
YoY %	-0.70%	-23.66%	16.25%	25.00%	-71.11%	50.17%	-	-
Horiz. %	47.80%	48.14%	63.05%	54.24%	43.39%	150.17%	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	23.69	23.95	12.80	21.89	21.07	10.89	10.82	13.94%
YoY %	-1.09%	87.11%	-41.53%	3.89%	93.48%	0.65%	-	-
Horiz. %	218.95%	221.35%	118.30%	202.31%	194.73%	100.65%	100.00%	-
P/EPS	76.73	75.38	35.81	56.17	93.16	23.91	31.80	15.80%
YoY %	1.79%	110.50%	-36.25%	-39.71%	289.63%	-24.81%	-	-
Horiz. %	241.29%	237.04%	112.61%	176.64%	292.96%	75.19%	100.00%	-
EY	1.30	1.33	2.79	1.78	1.07	4.18	3.14	-13.66%
YoY %	-2.26%	-52.33%	56.74%	66.36%	-74.40%	33.12%	-	-
Horiz. %	41.40%	42.36%	88.85%	56.69%	34.08%	133.12%	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