[GENP] YoY Quarter Result on 30-Jun-2003 [#2]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

27-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 70.02%

YoY- 102.18%

Quarter Report

ASIATIC 2Q03 REPORT.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	130,362	123,478	114,044	95,981	67,343	45,386	63,796	12.64%
YoY %	5.58%	8.27%	18.82%	42.53%	48.38%	-28.86%	-	-
Horiz. %	204.34%	193.55%	178.76%	150.45%	105.56%	71.14%	100.00%	-
PBT	39,298	65,844	46,159	51,688	24,830	9,725	18,341	13.53%
YoY %	-40.32%	42.65%	-10.70%	108.17%	155.32%	-46.98%	-	-
Horiz. %	214.26%	359.00%	251.67%	281.82%	135.38%	53.02%	100.00%	-
Tax	-9,509	-9,375	-7,369	-11,219	-4,814	-2,357	-3,562	17.77%
YoY %	-1.43%	-27.22%	34.32%	-133.05%	-104.24%	33.83%	-	-
Horiz. %	266.96%	263.19%	206.88%	314.96%	135.15%	66.17%	100.00%	-
NP	29,789	56,469	38,790	40,469	20,016	7,368	14,779	12.38%
YoY %	-47.25%	45.58%	-4.15%	102.18%	171.66%	-50.15%	-	-
Horiz. %	201.56%	382.09%	262.47%	273.83%	135.44%	49.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,477	56,226	38,790	40,469	20,016	7,368	14,779	12.18%
YoY %	-47.57%	44.95%	-4.15%	102.18%	171.66%	-50.15%	-	-
Horiz. %	199.45%	380.45%	262.47%	273.83%	135.44%	49.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	14.24%	15.96%	21.71%	19.39%	24.24%	19.42%	-
YoY %	69.94%	-10.78%	-26.49%	11.96%	-20.01%	24.82%	-	-
Horiz. %	124.61%	73.33%	82.18%	111.79%	99.85%	124.82%	100.00%	-
Total Cost	100,573	67,009	75,254	55,512	47,327	38,018	49,017	12.71%
YoY %	50.09%	-10.96%	35.56%	17.29%	24.49%	-22.44%	-	-
Horiz. %	205.18%	136.71%	153.53%	113.25%	96.55%	77.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,679,069	1,559,770	1,397,034	1,274,847	1,178,720	1,101,478	1,069,286	7.80%
YoY %	7.65%	11.65%	9.58%	8.16%	7.01%	3.01%	-	-
Horiz. %	157.03%	145.87%	130.65%	119.22%	110.23%	103.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	20,521	18,568	14,862	12,970	12,083	11,163	11,139	10.71%
YoY %	10.52%	24.94%	14.59%	7.34%	8.24%	0.22%	-	-
Horiz. %	184.23%	166.69%	133.42%	116.44%	108.47%	100.22%	100.00%	-
Div Payout %	69.62%	33.03%	38.31%	32.05%	60.37%	151.52%	75.38%	-
YoY %	110.78%	-13.78%	19.53%	-46.91%	-60.16%	101.01%	-	-
Horiz. %	92.36%	43.82%	50.82%	42.52%	80.09%	201.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	1,679,069	1,559,770	1,397,034	1,274,847	1,178,720	1,101,478	1,069,286	7.80%
YoY %	7.65%	11.65%	9.58%	8.16%	7.01%	3.01%	-	-
Horiz. %	157.03%	145.87%	130.65%	119.22%	110.23%	103.01%	100.00%	-
NOSH	746,253	742,747	743,103	741,190	741,333	744,242	742,663	0.08%
YoY %	0.47%	-0.05%	0.26%	-0.02%	-0.39%	0.21%	-	-
Horiz. %	100.48%	100.01%	100.06%	99.80%	99.82%	100.21%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	22.85%	45.73%	34.01%	42.16%	29.72%	16.23%	23.17%	-
YoY %	-50.03%	34.46%	-19.33%	41.86%	83.12%	-29.95%	-	-
Horiz. %	98.62%	197.37%	146.78%	181.96%	128.27%	70.05%	100.00%	-
ROE	1.76%	3.60%	2.78%	3.17%	1.70%	0.67%	1.38%	-
YoY %	-51.11%	29.50%	-12.30%	86.47%	153.73%	-51.45%	-	-
Horiz. %	127.54%	260.87%	201.45%	229.71%	123.19%	48.55%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	17.47	16.62	15.35	12.95	9.08	6.10	8.59	12.55%
YoY %	5.11%	8.27%	18.53%	42.62%	48.85%	-28.99%	-	-
Horiz. %	203.38%	193.48%	178.70%	150.76%	105.70%	71.01%	100.00%	-
EPS	3.95	7.57	5.22	5.46	2.70	0.99	1.99	12.09%
YoY %	-47.82%	45.02%	-4.40%	102.22%	172.73%	-50.25%	-	-
Horiz. %	198.49%	380.40%	262.31%	274.37%	135.68%	49.75%	100.00%	-
DPS	2.75	2.50	2.00	1.75	1.63	1.50	1.50	10.62%
YoY %	10.00%	25.00%	14.29%	7.36%	8.67%	0.00%	-	-
Horiz. %	183.33%	166.67%	133.33%	116.67%	108.67%	100.00%	100.00%	-
NAPS	2.25	2.10	1.88	1.72	1.59	1.48	1.4398	7.72%
YoY %	7.14%	11.70%	9.30%	8.18%	7.43%	2.79%	-	-
Horiz. %	156.27%	145.85%	130.57%	119.46%	110.43%	102.79%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 741,190
RPS	14.53	13.76	12.71	10.70	7.50	5.06	7.11	12.64%
YoY %	5.60%	8.26%	18.79%	42.67%	48.22%	-28.83%	-	-
Horiz. %	204.36%	193.53%	178.76%	150.49%	105.49%	71.17%	100.00%	-
EPS	3.28	6.27	4.32	4.51	2.23	0.82	1.65	12.12%
YoY %	-47.69%	45.14%	-4.21%	102.24%	171.95%	-50.30%	-	-
Horiz. %	198.79%	380.00%	261.82%	273.33%	135.15%	49.70%	100.00%	-
DPS	2.29	2.07	1.66	1.45	1.35	1.24	1.24	10.75%
YoY %	10.63%	24.70%	14.48%	7.41%	8.87%	0.00%	-	-
Horiz. %	184.68%	166.94%	133.87%	116.94%	108.87%	100.00%	100.00%	-
NAPS	1.8711	1.7382	1.5568	1.4207	1.3135	1.2275	1.1916	7.80%
YoY %	7.65%	11.65%	9.58%	8.16%	7.01%	3.01%	-	-
Horiz. %	157.02%	145.87%	130.65%	119.23%	110.23%	103.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	3.08	1.71	1.77	1.25	1.37	0.85	1.18	-
P/RPS	17.63	10.29	11.53	9.65	15.08	13.94	13.74	4.24%
YoY %	71.33%	-10.75%	19.48%	-36.01%	8.18%	1.46%	-	-
Horiz. %	128.31%	74.89%	83.92%	70.23%	109.75%	101.46%	100.00%	-
P/EPS	77.97	22.59	33.91	22.89	50.74	85.86	59.30	4.66%
YoY %	245.15%	-33.38%	48.14%	-54.89%	-40.90%	44.79%	-	-
Horiz. %	131.48%	38.09%	57.18%	38.60%	85.56%	144.79%	100.00%	-
EY	1.28	4.43	2.95	4.37	1.97	1.16	1.69	-4.52%
YoY %	-71.11%	50.17%	-32.49%	121.83%	69.83%	-31.36%	-	-
Horiz. %	75.74%	262.13%	174.56%	258.58%	116.57%	68.64%	100.00%	-
DY	0.89	1.46	1.13	1.40	1.19	1.76	1.27	-5.75%
YoY %	-39.04%	29.20%	-19.29%	17.65%	-32.39%	38.58%	-	-
Horiz. %	70.08%	114.96%	88.98%	110.24%	93.70%	138.58%	100.00%	-
P/NAPS	1.37	0.81	0.94	0.73	0.86	0.57	0.82	8.92%
YoY %	69.14%	-13.83%	28.77%	-15.12%	50.88%	-30.49%	-	-
Horiz. %	167.07%	98.78%	114.63%	89.02%	104.88%	69.51%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	30/08/06	26/08/05	25/08/04	27/08/03	29/08/02	28/08/01	24/08/00	-
Price	3.68	1.81	1.66	1.26	1.41	1.15	1.26	-
P/RPS	21.07	10.89	10.82	9.73	15.52	18.86	14.67	6.21%
YoY %	93.48%	0.65%	11.20%	-37.31%	-17.71%	28.56%	-	-
Horiz. %	143.63%	74.23%	73.76%	66.33%	105.79%	128.56%	100.00%	-
P/EPS	93.16	23.91	31.80	23.08	52.22	116.16	63.32	6.64%
YoY %	289.63%	-24.81%	37.78%	-55.80%	-55.04%	83.45%	-	-
Horiz. %	147.13%	37.76%	50.22%	36.45%	82.47%	183.45%	100.00%	-
EY	1.07	4.18	3.14	4.33	1.91	0.86	1.58	-6.28%
YoY %	-74.40%	33.12%	-27.48%	126.70%	122.09%	-45.57%	-	-
Horiz. %	67.72%	264.56%	198.73%	274.05%	120.89%	54.43%	100.00%	-
DY	0.75	1.38	1.20	1.39	1.16	1.30	1.19	-7.40%
YoY %	-45.65%	15.00%	-13.67%	19.83%	-10.77%	9.24%	-	-
Horiz. %	63.03%	115.97%	100.84%	116.81%	97.48%	109.24%	100.00%	-
P/NAPS	1.64	0.86	0.88	0.73	0.89	0.78	0.88	10.92%
YoY %	90.70%	-2.27%	20.55%	-17.98%	14.10%	-11.36%	-	-
Horiz. %	186.36%	97.73%	100.00%	82.95%	101.14%	88.64%	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