[GENP] YoY TTM 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- -15.59%

YoY- -24.95%

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
TTM Result
Revenue	760,343	1,159,683	657,458	553,637	536,874	432,761	434,791	9.75%
YoY %	-34.44%	76.39%	18.75%	3.12%	24.06%	-0.47%	-	-
Horiz. %	174.88%	266.72%	151.21%	127.33%	123.48%	99.53%	100.00%	-
PBT	306,654	594,121	291,168	194,697	246,168	187,548	197,077	7.63%
YoY %	-48.39%	104.05%	49.55%	-20.91%	31.26%	-4.84%	-	-
Horiz. %	155.60%	301.47%	147.74%	98.79%	124.91%	95.16%	100.00%	-
Tax	-65,031	-136,765	-61,936	-47,787	-52,987	-43,921	-69,437	-1.08%
YoY %	52.45%	-120.82%	-29.61%	9.81%	-20.64%	36.75%	-	-
Horiz. %	93.65%	196.96%	89.20%	68.82%	76.31%	63.25%	100.00%	-
NP	241,623	457,356	229,232	146,910	193,181	143,627	127,640	11.21%
YoY %	-47.17%	99.52%	56.04%	-23.95%	34.50%	12.53%	-	-
Horiz. %	189.30%	358.32%	179.59%	115.10%	151.35%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	239,956	451,856	226,583	144,799	192,938	143,627	127,640	11.08%
YoY %	-46.90%	99.42%	56.48%	-24.95%	34.33%	12.53%	-	-
Horiz. %	187.99%	354.01%	177.52%	113.44%	151.16%	112.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.21%	23.02%	21.27%	24.54%	21.52%	23.42%	35.23%	-
YoY %	-7.86%	8.23%	-13.33%	14.03%	-8.11%	-33.52%	-	-
Horiz. %	60.20%	65.34%	60.37%	69.66%	61.08%	66.48%	100.00%	-
Total Cost	518,720	702,327	428,226	406,727	343,693	289,134	307,151	9.11%
YoY %	-26.14%	64.01%	5.29%	18.34%	18.87%	-5.87%	-	-
Horiz. %	168.88%	228.66%	139.42%	132.42%	111.90%	94.13%	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	66,253	118,794	56,272	48,461	44,544	35,253	31,496	13.18%
YoY %	-44.23%	111.11%	16.12%	8.79%	26.36%	11.93%	-	-
Horiz. %	210.35%	377.17%	178.66%	153.86%	141.43%	111.93%	100.00%	-
Div Payout %	27.61%	26.29%	24.84%	33.47%	23.09%	24.55%	24.68%	-
YoY %	5.02%	5.84%	-25.78%	44.95%	-5.95%	-0.53%	-	-
Horiz. %	111.87%	106.52%	100.65%	135.62%	93.56%	99.47%	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	31.78%	39.44%	34.87%	26.54%	35.98%	33.19%	29.36%	-
YoY %	-19.42%	13.11%	31.39%	-26.24%	8.41%	13.04%	-	-
Horiz. %	108.24%	134.33%	118.77%	90.40%	122.55%	113.04%	100.00%	-
ROE	9.90%	20.26%	12.19%	8.62%	12.37%	10.28%	10.01%	-
YoY %	-51.14%	66.20%	41.42%	-30.32%	20.33%	2.70%	-	-
Horiz. %	98.90%	202.40%	121.78%	86.11%	123.58%	102.70%	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	100.37	153.37	87.39	74.19	72.28	58.24	58.66	9.35%
YoY %	-34.56%	75.50%	17.79%	2.64%	24.11%	-0.72%	-	-
Horiz. %	171.10%	261.46%	148.98%	126.47%	123.22%	99.28%	100.00%	-
EPS	31.68	59.76	30.12	19.40	25.98	19.33	17.22	10.68%
YoY %	-46.99%	98.41%	55.26%	-25.33%	34.40%	12.25%	-	-
Horiz. %	183.97%	347.04%	174.91%	112.66%	150.87%	112.25%	100.00%	-
DPS	8.75	15.75	7.50	6.50	6.00	4.75	4.25	12.77%
YoY %	-44.44%	110.00%	15.38%	8.33%	26.32%	11.76%	-	-
Horiz. %	205.88%	370.59%	176.47%	152.94%	141.18%	111.76%	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	84.78	129.30	73.31	61.73	59.86	48.25	48.48	9.75%
YoY %	-34.43%	76.37%	18.76%	3.12%	24.06%	-0.47%	-	-
Horiz. %	174.88%	266.71%	151.22%	127.33%	123.47%	99.53%	100.00%	-
EPS	26.75	50.38	25.26	16.14	21.51	16.01	14.23	11.08%
YoY %	-46.90%	99.45%	56.51%	-24.97%	34.35%	12.51%	-	-
Horiz. %	187.98%	354.04%	177.51%	113.42%	151.16%	112.51%	100.00%	-
DPS	7.39	13.25	6.27	5.40	4.97	3.93	3.51	13.19%
YoY %	-44.23%	111.32%	16.11%	8.65%	26.46%	11.97%	-	-
Horiz. %	210.54%	377.49%	178.63%	153.85%	141.60%	111.97%	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	5.48	5.35	7.15	4.15	2.37	3.04	2.13	17.04%
YoY %	2.43%	-25.17%	72.29%	75.11%	-22.04%	42.72%	-	-
Horiz. %	257.28%	251.17%	335.68%	194.84%	111.27%	142.72%	100.00%	-
P/EPS	17.36	13.72	20.75	15.87	6.58	9.16	7.26	15.62%
YoY %	26.53%	-33.88%	30.75%	141.19%	-28.17%	26.17%	-	-
Horiz. %	239.12%	188.98%	285.81%	218.60%	90.63%	126.17%	100.00%	-
EY	5.76	7.29	4.82	6.30	15.19	10.92	13.78	-13.51%
YoY %	-20.99%	51.24%	-23.49%	-58.53%	39.10%	-20.75%	-	-
Horiz. %	41.80%	52.90%	34.98%	45.72%	110.23%	79.25%	100.00%	-
DY	1.59	1.92	1.20	2.11	3.51	2.68	3.40	-11.88%
YoY %	-17.19%	60.00%	-43.13%	-39.89%	30.97%	-21.18%	-	-
Horiz. %	46.76%	56.47%	35.29%	62.06%	103.24%	78.82%	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	5.86	3.55	6.41	4.96	2.50	2.85	2.15	18.17%
YoY %	65.07%	-44.62%	29.23%	98.40%	-12.28%	32.56%	-	-
Horiz. %	272.56%	165.12%	298.14%	230.70%	116.28%	132.56%	100.00%	-
P/EPS	18.56	9.12	18.59	18.97	6.97	8.59	7.32	16.75%
YoY %	103.51%	-50.94%	-2.00%	172.17%	-18.86%	17.35%	-	-
Horiz. %	253.55%	124.59%	253.96%	259.15%	95.22%	117.35%	100.00%	-
EY	5.39	10.96	5.38	5.27	14.35	11.64	13.67	-14.35%
YoY %	-50.82%	103.72%	2.09%	-63.28%	23.28%	-14.85%	-	-
Horiz. %	39.43%	80.18%	39.36%	38.55%	104.97%	85.15%	100.00%	-
DY	1.49	2.89	1.34	1.77	3.31	2.86	3.37	-12.70%
YoY %	-48.44%	115.67%	-24.29%	-46.53%	15.73%	-15.13%	-	-
Horiz. %	44.21%	85.76%	39.76%	52.52%	98.22%	84.87%	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