Highlights

[GENP] YoY Quarter Result on 2007-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 22-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     35.68%    YoY -     134.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 249,119 195,674 286,643 264,220 144,347 138,940 154,254 8.31%
  YoY % 27.31% -31.74% 8.49% 83.05% 3.89% -9.93% -
  Horiz. % 161.50% 126.85% 185.83% 171.29% 93.58% 90.07% 100.00%
PBT 109,847 81,134 138,794 135,430 56,867 47,805 69,433 7.94%
  YoY % 35.39% -41.54% 2.48% 138.15% 18.96% -31.15% -
  Horiz. % 158.21% 116.85% 199.90% 195.05% 81.90% 68.85% 100.00%
Tax -29,491 -18,605 -30,048 -32,150 -12,898 -12,915 -17,237 9.36%
  YoY % -58.51% 38.08% 6.54% -149.26% 0.13% 25.07% -
  Horiz. % 171.09% 107.94% 174.32% 186.52% 74.83% 74.93% 100.00%
NP 80,356 62,529 108,746 103,280 43,969 34,890 52,196 7.45%
  YoY % 28.51% -42.50% 5.29% 134.89% 26.02% -33.16% -
  Horiz. % 153.95% 119.80% 208.34% 197.87% 84.24% 66.84% 100.00%
NP to SH 80,809 61,358 107,144 101,770 43,433 34,302 52,196 7.55%
  YoY % 31.70% -42.73% 5.28% 134.31% 26.62% -34.28% -
  Horiz. % 154.82% 117.55% 205.27% 194.98% 83.21% 65.72% 100.00%
Tax Rate 26.85 % 22.93 % 21.65 % 23.74 % 22.68 % 27.02 % 24.83 % 1.31%
  YoY % 17.10% 5.91% -8.80% 4.67% -16.06% 8.82% -
  Horiz. % 108.14% 92.35% 87.19% 95.61% 91.34% 108.82% 100.00%
Total Cost 168,763 133,145 177,897 160,940 100,378 104,050 102,058 8.74%
  YoY % 26.75% -25.16% 10.54% 60.33% -3.53% 1.95% -
  Horiz. % 165.36% 130.46% 174.31% 157.69% 98.35% 101.95% 100.00%
Net Worth 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 11.46%
  YoY % 11.84% 6.65% 19.22% 13.94% 7.78% 9.79% -
  Horiz. % 191.75% 171.44% 160.75% 134.83% 118.33% 109.79% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 1,581,455 1,440,401 11.46%
  YoY % 11.84% 6.65% 19.22% 13.94% 7.78% 9.79% -
  Horiz. % 191.75% 171.44% 160.75% 134.83% 118.33% 109.79% 100.00%
NOSH 758,769 757,506 756,666 752,736 747,555 742,467 742,475 0.36%
  YoY % 0.17% 0.11% 0.52% 0.69% 0.69% -0.00% -
  Horiz. % 102.19% 102.02% 101.91% 101.38% 100.68% 100.00% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.26 % 31.96 % 37.94 % 39.09 % 30.46 % 25.11 % 33.84 % -0.79%
  YoY % 0.94% -15.76% -2.94% 28.33% 21.31% -25.80% -
  Horiz. % 95.33% 94.44% 112.12% 115.51% 90.01% 74.20% 100.00%
ROE 2.93 % 2.48 % 4.63 % 5.24 % 2.55 % 2.17 % 3.62 % -3.46%
  YoY % 18.15% -46.44% -11.64% 105.49% 17.51% -40.06% -
  Horiz. % 80.94% 68.51% 127.90% 144.75% 70.44% 59.94% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.83 25.83 37.88 35.10 19.31 18.71 20.78 7.92%
  YoY % 27.10% -31.81% 7.92% 81.77% 3.21% -9.96% -
  Horiz. % 157.99% 124.30% 182.29% 168.91% 92.93% 90.04% 100.00%
EPS 10.65 8.10 14.16 13.52 5.81 4.62 7.03 7.16%
  YoY % 31.48% -42.80% 4.73% 132.70% 25.76% -34.28% -
  Horiz. % 151.49% 115.22% 201.42% 192.32% 82.65% 65.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6400 3.2600 3.0600 2.5800 2.2800 2.1300 1.9400 11.05%
  YoY % 11.66% 6.54% 18.60% 13.16% 7.04% 9.79% -
  Horiz. % 187.63% 168.04% 157.73% 132.99% 117.53% 109.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.76 21.81 31.94 29.44 16.09 15.48 17.19 8.31%
  YoY % 27.28% -31.72% 8.49% 82.97% 3.94% -9.95% -
  Horiz. % 161.49% 126.88% 185.81% 171.26% 93.60% 90.05% 100.00%
EPS 9.01 6.84 11.94 11.34 4.84 3.82 5.82 7.55%
  YoY % 31.73% -42.71% 5.29% 134.30% 26.70% -34.36% -
  Horiz. % 154.81% 117.53% 205.15% 194.85% 83.16% 65.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0778 2.7519 2.5802 2.1642 1.8994 1.7623 1.6052 11.45%
  YoY % 11.84% 6.65% 19.22% 13.94% 7.78% 9.79% -
  Horiz. % 191.74% 171.44% 160.74% 134.82% 118.33% 109.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.7200 6.0000 4.6000 6.4000 3.5000 2.3200 1.8300 -
P/RPS 23.51 23.23 12.14 18.23 18.13 12.40 8.81 17.76%
  YoY % 1.21% 91.35% -33.41% 0.55% 46.21% 40.75% -
  Horiz. % 266.86% 263.68% 137.80% 206.92% 205.79% 140.75% 100.00%
P/EPS 72.49 74.07 32.49 47.34 60.24 50.22 26.03 18.60%
  YoY % -2.13% 127.98% -31.37% -21.41% 19.95% 92.93% -
  Horiz. % 278.49% 284.56% 124.82% 181.87% 231.43% 192.93% 100.00%
EY 1.38 1.35 3.08 2.11 1.66 1.99 3.84 -15.67%
  YoY % 2.22% -56.17% 45.97% 27.11% -16.58% -48.18% -
  Horiz. % 35.94% 35.16% 80.21% 54.95% 43.23% 51.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.12 1.84 1.50 2.48 1.54 1.09 0.94 14.51%
  YoY % 15.22% 22.67% -39.52% 61.04% 41.28% 15.96% -
  Horiz. % 225.53% 195.74% 159.57% 263.83% 163.83% 115.96% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 25/11/05 30/11/04 -
Price 8.8100 6.2300 3.3800 7.1500 3.9400 2.1600 1.7600 -
P/RPS 26.83 24.12 8.92 20.37 20.40 11.54 8.47 21.18%
  YoY % 11.24% 170.40% -56.21% -0.15% 76.78% 36.25% -
  Horiz. % 316.77% 284.77% 105.31% 240.50% 240.85% 136.25% 100.00%
P/EPS 82.72 76.91 23.87 52.88 67.81 46.75 25.04 22.03%
  YoY % 7.55% 222.20% -54.86% -22.02% 45.05% 86.70% -
  Horiz. % 330.35% 307.15% 95.33% 211.18% 270.81% 186.70% 100.00%
EY 1.21 1.30 4.19 1.89 1.47 2.14 3.99 -18.03%
  YoY % -6.92% -68.97% 121.69% 28.57% -31.31% -46.37% -
  Horiz. % 30.33% 32.58% 105.01% 47.37% 36.84% 53.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.42 1.91 1.10 2.77 1.73 1.01 0.91 17.70%
  YoY % 26.70% 73.64% -60.29% 60.12% 71.29% 10.99% -
  Horiz. % 265.93% 209.89% 120.88% 304.40% 190.11% 110.99% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers