[GENP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

25-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 7.28%

YoY- 13.03%

Quarter Report

ASIATIC 2Q04 REPORT.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	683,440	521,680	459,846	415,432	531,546	254,162	171,952	25.84%
YoY %	31.01%	13.45%	10.69%	-21.84%	109.14%	47.81%	-	-
Horiz. %	397.46%	303.39%	267.43%	241.60%	309.12%	147.81%	100.00%	-
PBT	315,706	174,220	217,738	178,650	226,436	93,192	40,254	40.93%
YoY %	81.21%	-19.99%	21.88%	-21.10%	142.98%	131.51%	-	-
Horiz. %	784.28%	432.80%	540.91%	443.81%	562.52%	231.51%	100.00%	-
Tax	-70,162	-40,704	-34,350	-33,352	-97,892	-17,648	-7,426	45.37%
YoY %	-72.37%	-18.50%	-2.99%	65.93%	-454.69%	-137.65%	-	-
Horiz. %	944.82%	548.13%	462.56%	449.12%	1,318.23%	237.65%	100.00%	-
NP	245,544	133,516	183,388	145,298	128,544	75,544	32,828	39.82%
YoY %	83.91%	-27.19%	26.22%	13.03%	70.16%	130.12%	-	-
Horiz. %	747.97%	406.71%	558.63%	442.60%	391.57%	230.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	242,908	132,036	182,032	145,298	128,544	75,544	32,828	39.57%
YoY %	83.97%	-27.47%	25.28%	13.03%	70.16%	130.12%	-	-
Horiz. %	739.94%	402.21%	554.50%	442.60%	391.57%	230.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	23.36%	15.78%	18.67%	43.23%	18.94%	18.45%	-
YoY %	-4.88%	48.04%	-15.48%	-56.81%	128.25%	2.66%	-	-
Horiz. %	120.43%	126.61%	85.53%	101.19%	234.31%	102.66%	100.00%	-
Total Cost	437,896	388,164	276,458	270,134	403,002	178,618	139,124	21.04%
YoY %	12.81%	40.41%	2.34%	-32.97%	125.62%	28.39%	-	-
Horiz. %	314.75%	279.01%	198.71%	194.17%	289.67%	128.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,856,382	1,678,423	1,559,001	1,395,098	1,275,061	1,177,597	1,099,218	9.12%
YoY %	10.60%	7.66%	11.75%	9.41%	8.28%	7.13%	-	-
Horiz. %	168.88%	152.69%	141.83%	126.92%	116.00%	107.13%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	48,852	41,028	37,119	29,682	25,946	24,144	22,281	13.97%
YoY %	19.07%	10.53%	25.06%	14.40%	7.46%	8.36%	-	-
Horiz. %	219.25%	184.14%	166.59%	133.22%	116.45%	108.36%	100.00%	-
Div Payout %	20.11%	31.07%	20.39%	20.43%	20.18%	31.96%	67.87%	-
YoY %	-35.28%	52.38%	-0.20%	1.24%	-36.86%	-52.91%	-	-
Horiz. %	29.63%	45.78%	30.04%	30.10%	29.73%	47.09%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,856,382	1,678,423	1,559,001	1,395,098	1,275,061	1,177,597	1,099,218	9.12%
YoY %	10.60%	7.66%	11.75%	9.41%	8.28%	7.13%	-	-
Horiz. %	168.88%	152.69%	141.83%	126.92%	116.00%	107.13%	100.00%	-
NOSH	751,571	745,966	742,381	742,073	741,314	740,627	742,714	0.19%
YoY %	0.75%	0.48%	0.04%	0.10%	0.09%	-0.28%	-	-
Horiz. %	101.19%	100.44%	99.96%	99.91%	99.81%	99.72%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	35.93%	25.59%	39.88%	34.98%	24.18%	29.72%	19.09%	-
YoY %	40.41%	-35.83%	14.01%	44.67%	-18.64%	55.68%	-	-
Horiz. %	188.21%	134.05%	208.91%	183.24%	126.66%	155.68%	100.00%	-
ROE	13.09%	7.87%	11.68%	10.41%	10.08%	6.42%	2.99%	-
YoY %	66.33%	-32.62%	12.20%	3.27%	57.01%	114.72%	-	-
Horiz. %	437.79%	263.21%	390.64%	348.16%	337.12%	214.72%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	90.93	69.93	61.94	55.98	71.70	34.32	23.15	25.59%
YoY %	30.03%	12.90%	10.65%	-21.92%	108.92%	48.25%	-	-
Horiz. %	392.79%	302.07%	267.56%	241.81%	309.72%	148.25%	100.00%	-
EPS	32.32	17.70	24.52	19.58	17.34	10.20	4.42	39.29%
YoY %	82.60%	-27.81%	25.23%	12.92%	70.00%	130.77%	-	-
Horiz. %	731.22%	400.45%	554.75%	442.99%	392.31%	230.77%	100.00%	-
DPS	6.50	5.50	5.00	4.00	3.50	3.26	3.00	13.74%
YoY %	18.18%	10.00%	25.00%	14.29%	7.36%	8.67%	-	-
Horiz. %	216.67%	183.33%	166.67%	133.33%	116.67%	108.67%	100.00%	-
NAPS	2.47	2.25	2.10	1.88	1.72	1.59	1.48	8.90%
YoY %	9.78%	7.14%	11.70%	9.30%	8.18%	7.43%	-	-
Horiz. %	166.89%	152.03%	141.89%	127.03%	116.22%	107.43%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 743,103
RPS	76.16	58.14	51.24	46.30	59.23	28.32	19.16	25.84%
YoY %	30.99%	13.47%	10.67%	-21.83%	109.15%	47.81%	-	-
Horiz. %	397.49%	303.44%	267.43%	241.65%	309.13%	147.81%	100.00%	-
EPS	27.07	14.71	20.29	16.19	14.32	8.42	3.66	39.56%
YoY %	84.02%	-27.50%	25.32%	13.06%	70.07%	130.05%	-	-
Horiz. %	739.62%	401.91%	554.37%	442.35%	391.26%	230.05%	100.00%	-
DPS	5.44	4.57	4.14	3.31	2.89	2.69	2.48	13.98%
YoY %	19.04%	10.39%	25.08%	14.53%	7.43%	8.47%	-	-
Horiz. %	219.35%	184.27%	166.94%	133.47%	116.53%	108.47%	100.00%	-
NAPS	2.0687	1.8704	1.7373	1.5547	1.4209	1.3123	1.2249	9.12%
YoY %	10.60%	7.66%	11.75%	9.42%	8.28%	7.14%	-	-
Horiz. %	168.89%	152.70%	141.83%	126.92%	116.00%	107.14%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	6.25	3.08	1.71	1.77	1.25	1.37	0.85	-
P/RPS	6.87	4.40	2.76	3.16	1.74	3.99	3.67	11.00%
YoY %	56.14%	59.42%	-12.66%	81.61%	-56.39%	8.72%	-	-
Horiz. %	187.19%	119.89%	75.20%	86.10%	47.41%	108.72%	100.00%	-
P/EPS	19.34	17.40	6.97	9.04	7.21	13.43	19.23	0.09%
YoY %	11.15%	149.64%	-22.90%	25.38%	-46.31%	-30.16%	-	-
Horiz. %	100.57%	90.48%	36.25%	47.01%	37.49%	69.84%	100.00%	-
EY	5.17	5.75	14.34	11.06	13.87	7.45	5.20	-0.09%
YoY %	-10.09%	-59.90%	29.66%	-20.26%	86.17%	43.27%	-	-
Horiz. %	99.42%	110.58%	275.77%	212.69%	266.73%	143.27%	100.00%	-
DY	1.04	1.79	2.92	2.26	2.80	2.38	3.53	-18.42%
YoY %	-41.90%	-38.70%	29.20%	-19.29%	17.65%	-32.58%	-	-
Horiz. %	29.46%	50.71%	82.72%	64.02%	79.32%	67.42%	100.00%	-
P/NAPS	2.53	1.37	0.81	0.94	0.73	0.86	0.57	28.18%
YoY %	84.67%	69.14%	-13.83%	28.77%	-15.12%	50.88%	-	-
Horiz. %	443.86%	240.35%	142.11%	164.91%	128.07%	150.88%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	23/08/07	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	-
Price	5.60	3.68	1.81	1.66	1.26	1.41	1.15	-
P/RPS	6.16	5.26	2.92	2.97	1.76	4.11	4.97	3.64%
YoY %	17.11%	80.14%	-1.68%	68.75%	-57.18%	-17.30%	-	-
Horiz. %	123.94%	105.84%	58.75%	59.76%	35.41%	82.70%	100.00%	-
P/EPS	17.33	20.79	7.38	8.48	7.27	13.82	26.02	-6.54%
YoY %	-16.64%	181.71%	-12.97%	16.64%	-47.40%	-46.89%	-	-
Horiz. %	66.60%	79.90%	28.36%	32.59%	27.94%	53.11%	100.00%	-
EY	5.77	4.81	13.55	11.80	13.76	7.23	3.84	7.01%
YoY %	19.96%	-64.50%	14.83%	-14.24%	90.32%	88.28%	-	-
Horiz. %	150.26%	125.26%	352.86%	307.29%	358.33%	188.28%	100.00%	-
DY	1.16	1.49	2.76	2.41	2.78	2.31	2.61	-12.63%
YoY %	-22.15%	-46.01%	14.52%	-13.31%	20.35%	-11.49%	-	-
Horiz. %	44.44%	57.09%	105.75%	92.34%	106.51%	88.51%	100.00%	-
P/NAPS	2.27	1.64	0.86	0.88	0.73	0.89	0.78	19.47%
YoY %	38.41%	90.70%	-2.27%	20.55%	-17.98%	14.10%	-	-
Horiz. %	291.03%	210.26%	110.26%	112.82%	93.59%	114.10%	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