[GENP] YoY TTM 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- 25.15%

YoY- 56.48%

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
TTM Result
Revenue	878,998	760,343	1,159,683	657,458	553,637	536,874	432,761	12.52%
YoY %	15.61%	-34.44%	76.39%	18.75%	3.12%	24.06%	-	-
Horiz. %	203.11%	175.70%	267.97%	151.92%	127.93%	124.06%	100.00%	-
PBT	367,711	306,654	594,121	291,168	194,697	246,168	187,548	11.86%
YoY %	19.91%	-48.39%	104.05%	49.55%	-20.91%	31.26%	-	-
Horiz. %	196.06%	163.51%	316.78%	155.25%	103.81%	131.26%	100.00%	-
Tax	-85,648	-65,031	-136,765	-61,936	-47,787	-52,987	-43,921	11.76%
YoY %	-31.70%	52.45%	-120.82%	-29.61%	9.81%	-20.64%	-	-
Horiz. %	195.00%	148.06%	311.39%	141.02%	108.80%	120.64%	100.00%	-
NP	282,063	241,623	457,356	229,232	146,910	193,181	143,627	11.89%
YoY %	16.74%	-47.17%	99.52%	56.04%	-23.95%	34.50%	-	-
Horiz. %	196.39%	168.23%	318.43%	159.60%	102.29%	134.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	280,345	239,956	451,856	226,583	144,799	192,938	143,627	11.78%
YoY %	16.83%	-46.90%	99.42%	56.48%	-24.95%	34.33%	-	-
Horiz. %	195.19%	167.07%	314.60%	157.76%	100.82%	134.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.29%	21.21%	23.02%	21.27%	24.54%	21.52%	23.42%	-
YoY %	9.81%	-7.86%	8.23%	-13.33%	14.03%	-8.11%	-	-
Horiz. %	99.44%	90.56%	98.29%	90.82%	104.78%	91.89%	100.00%	-
Total Cost	596,935	518,720	702,327	428,226	406,727	343,693	289,134	12.83%
YoY %	15.08%	-26.14%	64.01%	5.29%	18.34%	18.87%	-	-
Horiz. %	206.46%	179.40%	242.91%	148.11%	140.67%	118.87%	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	70,126	66,253	118,794	56,272	48,461	44,544	35,253	12.13%
YoY %	5.85%	-44.23%	111.11%	16.12%	8.79%	26.36%	-	-
Horiz. %	198.92%	187.94%	336.98%	159.62%	137.47%	126.36%	100.00%	-
Div Payout %	25.01%	27.61%	26.29%	24.84%	33.47%	23.09%	24.55%	-
YoY %	-9.42%	5.02%	5.84%	-25.78%	44.95%	-5.95%	-	-
Horiz. %	101.87%	112.46%	107.09%	101.18%	136.33%	94.05%	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	32.09%	31.78%	39.44%	34.87%	26.54%	35.98%	33.19%	-
YoY %	0.98%	-19.42%	13.11%	31.39%	-26.24%	8.41%	-	-
Horiz. %	96.69%	95.75%	118.83%	105.06%	79.96%	108.41%	100.00%	-
ROE	10.32%	9.90%	20.26%	12.19%	8.62%	12.37%	10.28%	-
YoY %	4.24%	-51.14%	66.20%	41.42%	-30.32%	20.33%	-	-
Horiz. %	100.39%	96.30%	197.08%	118.58%	83.85%	120.33%	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	115.87	100.37	153.37	87.39	74.19	72.28	58.24	12.14%
YoY %	15.44%	-34.56%	75.50%	17.79%	2.64%	24.11%	-	-
Horiz. %	198.95%	172.34%	263.34%	150.05%	127.39%	124.11%	100.00%	-
EPS	36.96	31.68	59.76	30.12	19.40	25.98	19.33	11.40%
YoY %	16.67%	-46.99%	98.41%	55.26%	-25.33%	34.40%	-	-
Horiz. %	191.21%	163.89%	309.16%	155.82%	100.36%	134.40%	100.00%	-
DPS	9.25	8.75	15.75	7.50	6.50	6.00	4.75	11.74%
YoY %	5.71%	-44.44%	110.00%	15.38%	8.33%	26.32%	-	-
Horiz. %	194.74%	184.21%	331.58%	157.89%	136.84%	126.32%	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	98.01	84.78	129.30	73.31	61.73	59.86	48.25	12.53%
YoY %	15.61%	-34.43%	76.37%	18.76%	3.12%	24.06%	-	-
Horiz. %	203.13%	175.71%	267.98%	151.94%	127.94%	124.06%	100.00%	-
EPS	31.26	26.75	50.38	25.26	16.14	21.51	16.01	11.79%
YoY %	16.86%	-46.90%	99.45%	56.51%	-24.97%	34.35%	-	-
Horiz. %	195.25%	167.08%	314.68%	157.78%	100.81%	134.35%	100.00%	-
DPS	7.82	7.39	13.25	6.27	5.40	4.97	3.93	12.14%
YoY %	5.82%	-44.23%	111.32%	16.11%	8.65%	26.46%	-	-
Horiz. %	198.98%	188.04%	337.15%	159.54%	137.40%	126.46%	100.00%	-
NAPS	3.028	2.7028	2.4871	2.0719	1.8721	1.7391	1.5577	11.70%
YoY %	12.03%	8.67%	20.04%	10.67%	7.65%	11.65%	-	-
Horiz. %	194.39%	173.51%	159.66%	133.01%	120.18%	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	5.76	5.48	5.35	7.15	4.15	2.37	3.04	11.23%
YoY %	5.11%	2.43%	-25.17%	72.29%	75.11%	-22.04%	-	-
Horiz. %	189.47%	180.26%	175.99%	235.20%	136.51%	77.96%	100.00%	-
P/EPS	18.05	17.36	13.72	20.75	15.87	6.58	9.16	11.96%
YoY %	3.97%	26.53%	-33.88%	30.75%	141.19%	-28.17%	-	-
Horiz. %	197.05%	189.52%	149.78%	226.53%	173.25%	71.83%	100.00%	-
EY	5.54	5.76	7.29	4.82	6.30	15.19	10.92	-10.68%
YoY %	-3.82%	-20.99%	51.24%	-23.49%	-58.53%	39.10%	-	-
Horiz. %	50.73%	52.75%	66.76%	44.14%	57.69%	139.10%	100.00%	-
DY	1.39	1.59	1.92	1.20	2.11	3.51	2.68	-10.36%
YoY %	-12.58%	-17.19%	60.00%	-43.13%	-39.89%	30.97%	-	-
Horiz. %	51.87%	59.33%	71.64%	44.78%	78.73%	130.97%	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	6.23	5.86	3.55	6.41	4.96	2.50	2.85	13.91%
YoY %	6.31%	65.07%	-44.62%	29.23%	98.40%	-12.28%	-	-
Horiz. %	218.60%	205.61%	124.56%	224.91%	174.04%	87.72%	100.00%	-
P/EPS	19.54	18.56	9.12	18.59	18.97	6.97	8.59	14.67%
YoY %	5.28%	103.51%	-50.94%	-2.00%	172.17%	-18.86%	-	-
Horiz. %	227.47%	216.07%	106.17%	216.41%	220.84%	81.14%	100.00%	-
EY	5.12	5.39	10.96	5.38	5.27	14.35	11.64	-12.78%
YoY %	-5.01%	-50.82%	103.72%	2.09%	-63.28%	23.28%	-	-
Horiz. %	43.99%	46.31%	94.16%	46.22%	45.27%	123.28%	100.00%	-
DY	1.28	1.49	2.89	1.34	1.77	3.31	2.86	-12.53%
YoY %	-14.09%	-48.44%	115.67%	-24.29%	-46.53%	15.73%	-	-
Horiz. %	44.76%	52.10%	101.05%	46.85%	61.89%	115.73%	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