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

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

22-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 83.79%

YoY- 103.95%

Quarter Report

Asiatic 3Q2007 Report.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	691,878	515,002	881,631	605,940	405,187	368,863	361,970	11.39%
YoY %	34.34%	-41.59%	45.50%	49.55%	9.85%	1.90%	-	-
Horiz. %	191.14%	142.28%	243.56%	167.40%	111.94%	101.90%	100.00%	-
PBT	300,208	205,718	439,610	293,283	143,977	156,674	158,758	11.19%
YoY %	45.93%	-53.20%	49.89%	103.70%	-8.10%	-1.31%	-	-
Horiz. %	189.10%	129.58%	276.91%	184.74%	90.69%	98.69%	100.00%	-
Tax	-79,291	-46,721	-98,792	-67,231	-33,250	-30,090	-33,913	15.19%
YoY %	-69.71%	52.71%	-46.94%	-102.20%	-10.50%	11.27%	-	-
Horiz. %	233.81%	137.77%	291.31%	198.25%	98.04%	88.73%	100.00%	-
NP	220,917	158,997	340,818	226,052	110,727	126,584	124,845	9.97%
YoY %	38.94%	-53.35%	50.77%	104.15%	-12.53%	1.39%	-	-
Horiz. %	176.95%	127.36%	272.99%	181.07%	88.69%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,443	157,308	336,390	223,224	109,451	125,318	124,845	10.01%
YoY %	40.77%	-53.24%	50.70%	103.95%	-12.66%	0.38%	-	-
Horiz. %	177.37%	126.00%	269.45%	178.80%	87.67%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	22.71%	22.47%	22.92%	23.09%	19.21%	21.36%	-
YoY %	16.29%	1.07%	-1.96%	-0.74%	20.20%	-10.07%	-	-
Horiz. %	123.64%	106.32%	105.20%	107.30%	108.10%	89.93%	100.00%	-
Total Cost	470,961	356,005	540,813	379,888	294,460	242,279	237,125	12.11%
YoY %	32.29%	-34.17%	42.36%	29.01%	21.54%	2.17%	-	-
Horiz. %	198.61%	150.13%	228.07%	160.21%	124.18%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,760,453	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	1,439,948	11.45%
YoY %	11.86%	6.66%	19.24%	13.99%	7.58%	9.88%	-	-
Horiz. %	191.71%	171.39%	160.68%	134.76%	118.22%	109.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	30,334	28,388	37,805	24,443	20,531	18,571	14,844	12.64%
YoY %	6.86%	-24.91%	54.67%	19.05%	10.55%	25.11%	-	-
Horiz. %	204.35%	191.24%	254.68%	164.67%	138.31%	125.11%	100.00%	-
Div Payout %	13.70%	18.05%	11.24%	10.95%	18.76%	14.82%	11.89%	-
YoY %	-24.10%	60.59%	2.65%	-41.63%	26.59%	24.64%	-	-
Horiz. %	115.22%	151.81%	94.53%	92.09%	157.78%	124.64%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	2,760,453	2,467,873	2,313,673	1,940,424	1,702,239	1,582,260	1,439,948	11.45%
YoY %	11.86%	6.66%	19.24%	13.99%	7.58%	9.88%	-	-
Horiz. %	191.71%	171.39%	160.68%	134.76%	118.22%	109.88%	100.00%	-
NOSH	758,366	757,016	756,102	752,102	746,596	742,845	742,241	0.35%
YoY %	0.18%	0.12%	0.53%	0.74%	0.50%	0.08%	-	-
Horiz. %	102.17%	101.99%	101.87%	101.33%	100.59%	100.08%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	31.93%	30.87%	38.66%	37.31%	27.33%	34.32%	34.49%	-
YoY %	3.43%	-20.15%	3.62%	36.52%	-20.37%	-0.49%	-	-
Horiz. %	92.58%	89.50%	112.09%	108.18%	79.24%	99.51%	100.00%	-
ROE	8.02%	6.37%	14.54%	11.50%	6.43%	7.92%	8.67%	-
YoY %	25.90%	-56.19%	26.43%	78.85%	-18.81%	-8.65%	-	-
Horiz. %	92.50%	73.47%	167.70%	132.64%	74.16%	91.35%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	91.23	68.03	116.60	80.57	54.27	49.66	48.77	10.99%
YoY %	34.10%	-41.66%	44.72%	48.46%	9.28%	1.82%	-	-
Horiz. %	187.06%	139.49%	239.08%	165.20%	111.28%	101.82%	100.00%	-
EPS	29.20	20.78	44.49	29.68	14.66	16.87	16.82	9.62%
YoY %	40.52%	-53.29%	49.90%	102.46%	-13.10%	0.30%	-	-
Horiz. %	173.60%	123.54%	264.51%	176.46%	87.16%	100.30%	100.00%	-
DPS	4.00	3.75	5.00	3.25	2.75	2.50	2.00	12.24%
YoY %	6.67%	-25.00%	53.85%	18.18%	10.00%	25.00%	-	-
Horiz. %	200.00%	187.50%	250.00%	162.50%	137.50%	125.00%	100.00%	-
NAPS	3.64	3.26	3.06	2.58	2.28	2.13	1.94	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%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 752,736
RPS	77.10	57.39	98.25	67.52	45.15	41.11	40.34	11.39%
YoY %	34.34%	-41.59%	45.51%	49.55%	9.83%	1.91%	-	-
Horiz. %	191.13%	142.27%	243.55%	167.38%	111.92%	101.91%	100.00%	-
EPS	24.68	17.53	37.49	24.88	12.20	13.97	13.91	10.02%
YoY %	40.79%	-53.24%	50.68%	103.93%	-12.67%	0.43%	-	-
Horiz. %	177.43%	126.02%	269.52%	178.86%	87.71%	100.43%	100.00%	-
DPS	3.38	3.16	4.21	2.72	2.29	2.07	1.65	12.68%
YoY %	6.96%	-24.94%	54.78%	18.78%	10.63%	25.45%	-	-
Horiz. %	204.85%	191.52%	255.15%	164.85%	138.79%	125.45%	100.00%	-
NAPS	3.0762	2.7502	2.5783	2.1624	1.8969	1.7632	1.6047	11.45%
YoY %	11.85%	6.67%	19.23%	14.00%	7.58%	9.88%	-	-
Horiz. %	191.70%	171.38%	160.67%	134.75%	118.21%	109.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	7.72	6.00	4.60	6.40	3.50	2.32	1.83	-
P/RPS	8.46	8.82	3.95	7.94	6.45	4.67	3.75	14.51%
YoY %	-4.08%	123.29%	-50.25%	23.10%	38.12%	24.53%	-	-
Horiz. %	225.60%	235.20%	105.33%	211.73%	172.00%	124.53%	100.00%	-
P/EPS	26.44	28.87	10.34	21.56	23.87	13.75	10.88	15.94%
YoY %	-8.42%	179.21%	-52.04%	-9.68%	73.60%	26.38%	-	-
Horiz. %	243.01%	265.35%	95.04%	198.16%	219.39%	126.38%	100.00%	-
EY	3.78	3.46	9.67	4.64	4.19	7.27	9.19	-13.75%
YoY %	9.25%	-64.22%	108.41%	10.74%	-42.37%	-20.89%	-	-
Horiz. %	41.13%	37.65%	105.22%	50.49%	45.59%	79.11%	100.00%	-
DY	0.52	0.63	1.09	0.51	0.79	1.08	1.09	-11.59%
YoY %	-17.46%	-42.20%	113.73%	-35.44%	-26.85%	-0.92%	-	-
Horiz. %	47.71%	57.80%	100.00%	46.79%	72.48%	99.08%	100.00%	-
P/NAPS	2.12	1.84	1.50	2.48	1.54	1.09	0.94	14.50%
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%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	24/11/09	25/11/08	22/11/07	23/11/06	25/11/05	30/11/04	-
Price	8.81	6.23	3.38	7.15	3.94	2.16	1.76	-
P/RPS	9.66	9.16	2.90	8.87	7.26	4.35	3.61	17.81%
YoY %	5.46%	215.86%	-67.31%	22.18%	66.90%	20.50%	-	-
Horiz. %	267.59%	253.74%	80.33%	245.71%	201.11%	120.50%	100.00%	-
P/EPS	30.17	29.98	7.60	24.09	26.88	12.80	10.46	19.29%
YoY %	0.63%	294.47%	-68.45%	-10.38%	110.00%	22.37%	-	-
Horiz. %	288.43%	286.62%	72.66%	230.31%	256.98%	122.37%	100.00%	-
EY	3.31	3.34	13.16	4.15	3.72	7.81	9.56	-16.19%
YoY %	-0.90%	-74.62%	217.11%	11.56%	-52.37%	-18.31%	-	-
Horiz. %	34.62%	34.94%	137.66%	43.41%	38.91%	81.69%	100.00%	-
DY	0.45	0.60	1.48	0.45	0.70	1.16	1.14	-14.34%
YoY %	-25.00%	-59.46%	228.89%	-35.71%	-39.66%	1.75%	-	-
Horiz. %	39.47%	52.63%	129.82%	39.47%	61.40%	101.75%	100.00%	-
P/NAPS	2.42	1.91	1.10	2.77	1.73	1.01	0.91	17.69%
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 ⃤ & 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