[GENP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 65.79%

YoY- -12.66%

Quarter Report

Asiatic 3Q06 Report.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	515,002	881,631	605,940	405,187	368,863	361,970	370,505	5.63%
YoY %	-41.59%	45.50%	49.55%	9.85%	1.90%	-2.30%	-	-
Horiz. %	139.00%	237.95%	163.54%	109.36%	99.56%	97.70%	100.00%	-
PBT	205,718	439,610	293,283	143,977	156,674	158,758	158,659	4.42%
YoY %	-53.20%	49.89%	103.70%	-8.10%	-1.31%	0.06%	-	-
Horiz. %	129.66%	277.08%	184.85%	90.75%	98.75%	100.06%	100.00%	-
Tax	-46,721	-98,792	-67,231	-33,250	-30,090	-33,913	-60,707	-4.26%
YoY %	52.71%	-46.94%	-102.20%	-10.50%	11.27%	44.14%	-	-
Horiz. %	76.96%	162.74%	110.75%	54.77%	49.57%	55.86%	100.00%	-
NP	158,997	340,818	226,052	110,727	126,584	124,845	97,952	8.40%
YoY %	-53.35%	50.77%	104.15%	-12.53%	1.39%	27.46%	-	-
Horiz. %	162.32%	347.94%	230.78%	113.04%	129.23%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,308	336,390	223,224	109,451	125,318	124,845	97,952	8.20%
YoY %	-53.24%	50.70%	103.95%	-12.66%	0.38%	27.46%	-	-
Horiz. %	160.60%	343.42%	227.89%	111.74%	127.94%	127.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.71%	22.47%	22.92%	23.09%	19.21%	21.36%	38.26%	-
YoY %	1.07%	-1.96%	-0.74%	20.20%	-10.07%	-44.17%	-	-
Horiz. %	59.36%	58.73%	59.91%	60.35%	50.21%	55.83%	100.00%	-
Total Cost	356,005	540,813	379,888	294,460	242,279	237,125	272,553	4.54%
YoY %	-34.17%	42.36%	29.01%	21.54%	2.17%	-13.00%	-	-
Horiz. %	130.62%	198.42%	139.38%	108.04%	88.89%	87.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	1,439,948	1,297,623	11.29%
YoY %	6.66%	19.24%	13.99%	7.58%	9.88%	10.97%	-	-
Horiz. %	190.18%	178.30%	149.54%	131.18%	121.94%	110.97%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	28,388	37,805	24,443	20,531	18,571	14,844	12,976	13.92%
YoY %	-24.91%	54.67%	19.05%	10.55%	25.11%	14.40%	-	-
Horiz. %	218.77%	291.35%	188.37%	158.22%	143.12%	114.40%	100.00%	-
Div Payout %	18.05%	11.24%	10.95%	18.76%	14.82%	11.89%	13.25%	-
YoY %	60.59%	2.65%	-41.63%	26.59%	24.64%	-10.26%	-	-
Horiz. %	136.23%	84.83%	82.64%	141.58%	111.85%	89.74%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	1,439,948	1,297,623	11.29%
YoY %	6.66%	19.24%	13.99%	7.58%	9.88%	10.97%	-	-
Horiz. %	190.18%	178.30%	149.54%	131.18%	121.94%	110.97%	100.00%	-
NOSH	757,016	756,102	752,102	746,596	742,845	742,241	741,498	0.34%
YoY %	0.12%	0.53%	0.74%	0.50%	0.08%	0.10%	-	-
Horiz. %	102.09%	101.97%	101.43%	100.69%	100.18%	100.10%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	30.87%	38.66%	37.31%	27.33%	34.32%	34.49%	26.44%	-
YoY %	-20.15%	3.62%	36.52%	-20.37%	-0.49%	30.45%	-	-
Horiz. %	116.75%	146.22%	141.11%	103.37%	129.80%	130.45%	100.00%	-
ROE	6.37%	14.54%	11.50%	6.43%	7.92%	8.67%	7.55%	-
YoY %	-56.19%	26.43%	78.85%	-18.81%	-8.65%	14.83%	-	-
Horiz. %	84.37%	192.58%	152.32%	85.17%	104.90%	114.83%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	68.03	116.60	80.57	54.27	49.66	48.77	49.97	5.27%
YoY %	-41.66%	44.72%	48.46%	9.28%	1.82%	-2.40%	-	-
Horiz. %	136.14%	233.34%	161.24%	108.61%	99.38%	97.60%	100.00%	-
EPS	20.78	44.49	29.68	14.66	16.87	16.82	13.21	7.83%
YoY %	-53.29%	49.90%	102.46%	-13.10%	0.30%	27.33%	-	-
Horiz. %	157.31%	336.79%	224.68%	110.98%	127.71%	127.33%	100.00%	-
DPS	3.75	5.00	3.25	2.75	2.50	2.00	1.75	13.53%
YoY %	-25.00%	53.85%	18.18%	10.00%	25.00%	14.29%	-	-
Horiz. %	214.29%	285.71%	185.71%	157.14%	142.86%	114.29%	100.00%	-
NAPS	3.26	3.06	2.58	2.28	2.13	1.94	1.75	10.91%
YoY %	6.54%	18.60%	13.16%	7.04%	9.79%	10.86%	-	-
Horiz. %	186.29%	174.86%	147.43%	130.29%	121.71%	110.86%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 747,555
RPS	57.42	98.30	67.56	45.18	41.13	40.36	41.31	5.63%
YoY %	-41.59%	45.50%	49.54%	9.85%	1.91%	-2.30%	-	-
Horiz. %	139.00%	237.96%	163.54%	109.37%	99.56%	97.70%	100.00%	-
EPS	17.54	37.51	24.89	12.20	13.97	13.92	10.92	8.21%
YoY %	-53.24%	50.70%	104.02%	-12.67%	0.36%	27.47%	-	-
Horiz. %	160.62%	343.50%	227.93%	111.72%	127.93%	127.47%	100.00%	-
DPS	3.17	4.22	2.73	2.29	2.07	1.66	1.45	13.91%
YoY %	-24.88%	54.58%	19.21%	10.63%	24.70%	14.48%	-	-
Horiz. %	218.62%	291.03%	188.28%	157.93%	142.76%	114.48%	100.00%	-
NAPS	2.7516	2.5797	2.1635	1.898	1.7642	1.6055	1.4468	11.29%
YoY %	6.66%	19.24%	13.99%	7.58%	9.88%	10.97%	-	-
Horiz. %	190.19%	178.30%	149.54%	131.19%	121.94%	110.97%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	6.00	4.60	6.40	3.50	2.32	1.83	1.23	-
P/RPS	8.82	3.95	7.94	6.45	4.67	3.75	2.46	23.69%
YoY %	123.29%	-50.25%	23.10%	38.12%	24.53%	52.44%	-	-
Horiz. %	358.54%	160.57%	322.76%	262.20%	189.84%	152.44%	100.00%	-
P/EPS	28.87	10.34	21.56	23.87	13.75	10.88	9.31	20.73%
YoY %	179.21%	-52.04%	-9.68%	73.60%	26.38%	16.86%	-	-
Horiz. %	310.10%	111.06%	231.58%	256.39%	147.69%	116.86%	100.00%	-
EY	3.46	9.67	4.64	4.19	7.27	9.19	10.74	-17.18%
YoY %	-64.22%	108.41%	10.74%	-42.37%	-20.89%	-14.43%	-	-
Horiz. %	32.22%	90.04%	43.20%	39.01%	67.69%	85.57%	100.00%	-
DY	0.63	1.09	0.51	0.79	1.08	1.09	1.42	-12.65%
YoY %	-42.20%	113.73%	-35.44%	-26.85%	-0.92%	-23.24%	-	-
Horiz. %	44.37%	76.76%	35.92%	55.63%	76.06%	76.76%	100.00%	-
P/NAPS	1.84	1.50	2.48	1.54	1.09	0.94	0.70	17.45%
YoY %	22.67%	-39.52%	61.04%	41.28%	15.96%	34.29%	-	-
Horiz. %	262.86%	214.29%	354.29%	220.00%	155.71%	134.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/11/08	22/11/07	23/11/06	25/11/05	30/11/04	20/11/03	-
Price	6.23	3.38	7.15	3.94	2.16	1.76	1.70	-
P/RPS	9.16	2.90	8.87	7.26	4.35	3.61	3.40	17.94%
YoY %	215.86%	-67.31%	22.18%	66.90%	20.50%	6.18%	-	-
Horiz. %	269.41%	85.29%	260.88%	213.53%	127.94%	106.18%	100.00%	-
P/EPS	29.98	7.60	24.09	26.88	12.80	10.46	12.87	15.12%
YoY %	294.47%	-68.45%	-10.38%	110.00%	22.37%	-18.73%	-	-
Horiz. %	232.94%	59.05%	187.18%	208.86%	99.46%	81.27%	100.00%	-
EY	3.34	13.16	4.15	3.72	7.81	9.56	7.77	-13.11%
YoY %	-74.62%	217.11%	11.56%	-52.37%	-18.31%	23.04%	-	-
Horiz. %	42.99%	169.37%	53.41%	47.88%	100.51%	123.04%	100.00%	-
DY	0.60	1.48	0.45	0.70	1.16	1.14	1.03	-8.60%
YoY %	-59.46%	228.89%	-35.71%	-39.66%	1.75%	10.68%	-	-
Horiz. %	58.25%	143.69%	43.69%	67.96%	112.62%	110.68%	100.00%	-
P/NAPS	1.91	1.10	2.77	1.73	1.01	0.91	0.97	11.94%
YoY %	73.64%	-60.29%	60.12%	71.29%	10.99%	-6.19%	-	-
Horiz. %	196.91%	113.40%	285.57%	178.35%	104.12%	93.81%	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