[GENP] YoY TTM 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- 18.6%

YoY- 35.72%

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
TTM Result
Revenue	553,637	536,874	432,761	434,791	240,968	197,492	349,968	7.94%
YoY %	3.12%	24.06%	-0.47%	80.44%	22.01%	-43.57%	-	-
Horiz. %	158.20%	153.41%	123.66%	124.24%	68.85%	56.43%	100.00%	-
PBT	194,697	246,168	187,548	197,077	113,618	55,362	228,641	-2.64%
YoY %	-20.91%	31.26%	-4.84%	73.46%	105.23%	-75.79%	-	-
Horiz. %	85.15%	107.67%	82.03%	86.19%	49.69%	24.21%	100.00%	-
Tax	-47,787	-52,987	-43,921	-69,437	-19,574	-11,963	-13,827	22.94%
YoY %	9.81%	-20.64%	36.75%	-254.74%	-63.62%	13.48%	-	-
Horiz. %	345.61%	383.21%	317.65%	502.18%	141.56%	86.52%	100.00%	-
NP	146,910	193,181	143,627	127,640	94,044	43,399	214,814	-6.13%
YoY %	-23.95%	34.50%	12.53%	35.72%	116.70%	-79.80%	-	-
Horiz. %	68.39%	89.93%	66.86%	59.42%	43.78%	20.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,799	192,938	143,627	127,640	94,044	43,399	214,814	-6.35%
YoY %	-24.95%	34.33%	12.53%	35.72%	116.70%	-79.80%	-	-
Horiz. %	67.41%	89.82%	66.86%	59.42%	43.78%	20.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.54%	21.52%	23.42%	35.23%	17.23%	21.61%	6.05%	-
YoY %	14.03%	-8.11%	-33.52%	104.47%	-20.27%	257.19%	-	-
Horiz. %	405.62%	355.70%	387.11%	582.31%	284.79%	357.19%	100.00%	-
Total Cost	406,727	343,693	289,134	307,151	146,924	154,093	135,154	20.14%
YoY %	18.34%	18.87%	-5.87%	109.05%	-4.65%	14.01%	-	-
Horiz. %	300.94%	254.30%	213.93%	227.26%	108.71%	114.01%	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	48,461	44,544	35,253	31,496	26,924	22,288	37,089	4.55%
YoY %	8.79%	26.36%	11.93%	16.98%	20.80%	-39.91%	-	-
Horiz. %	130.66%	120.10%	95.05%	84.92%	72.59%	60.09%	100.00%	-
Div Payout %	33.47%	23.09%	24.55%	24.68%	28.63%	51.36%	17.27%	-
YoY %	44.95%	-5.95%	-0.53%	-13.80%	-44.26%	197.39%	-	-
Horiz. %	193.80%	133.70%	142.15%	142.91%	165.78%	297.39%	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	26.54%	35.98%	33.19%	29.36%	39.03%	21.98%	61.38%	-
YoY %	-26.24%	8.41%	13.04%	-24.78%	77.57%	-64.19%	-	-
Horiz. %	43.24%	58.62%	54.07%	47.83%	63.59%	35.81%	100.00%	-
ROE	8.62%	12.37%	10.28%	10.01%	7.98%	3.94%	20.09%	-
YoY %	-30.32%	20.33%	2.70%	25.44%	102.54%	-80.39%	-	-
Horiz. %	42.91%	61.57%	51.17%	49.83%	39.72%	19.61%	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	74.19	72.28	58.24	58.66	32.50	26.54	47.12	7.85%
YoY %	2.64%	24.11%	-0.72%	80.49%	22.46%	-43.68%	-	-
Horiz. %	157.45%	153.40%	123.60%	124.49%	68.97%	56.32%	100.00%	-
EPS	19.40	25.98	19.33	17.22	12.69	5.83	28.92	-6.43%
YoY %	-25.33%	34.40%	12.25%	35.70%	117.67%	-79.84%	-	-
Horiz. %	67.08%	89.83%	66.84%	59.54%	43.88%	20.16%	100.00%	-
DPS	6.50	6.00	4.75	4.25	3.63	3.00	5.00	4.46%
YoY %	8.33%	26.32%	11.76%	17.08%	21.00%	-40.00%	-	-
Horiz. %	130.00%	120.00%	95.00%	85.00%	72.60%	60.00%	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	61.73	59.86	48.25	48.48	26.87	22.02	39.02	7.94%
YoY %	3.12%	24.06%	-0.47%	80.42%	22.03%	-43.57%	-	-
Horiz. %	158.20%	153.41%	123.65%	124.24%	68.86%	56.43%	100.00%	-
EPS	16.14	21.51	16.01	14.23	10.49	4.84	23.95	-6.36%
YoY %	-24.97%	34.35%	12.51%	35.65%	116.74%	-79.79%	-	-
Horiz. %	67.39%	89.81%	66.85%	59.42%	43.80%	20.21%	100.00%	-
DPS	5.40	4.97	3.93	3.51	3.00	2.49	4.14	4.52%
YoY %	8.65%	26.46%	11.97%	17.00%	20.48%	-39.86%	-	-
Horiz. %	130.43%	120.05%	94.93%	84.78%	72.46%	60.14%	100.00%	-
NAPS	1.8721	1.7391	1.5577	1.4214	1.3142	1.2281	1.1922	7.80%
YoY %	7.65%	11.65%	9.59%	8.16%	7.01%	3.01%	-	-
Horiz. %	157.03%	145.87%	130.66%	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
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	4.15	2.37	3.04	2.13	4.21	3.20	2.50	8.80%
YoY %	75.11%	-22.04%	42.72%	-49.41%	31.56%	28.00%	-	-
Horiz. %	166.00%	94.80%	121.60%	85.20%	168.40%	128.00%	100.00%	-
P/EPS	15.87	6.58	9.16	7.26	10.80	14.58	4.08	25.39%
YoY %	141.19%	-28.17%	26.17%	-32.78%	-25.93%	257.35%	-	-
Horiz. %	388.97%	161.27%	224.51%	177.94%	264.71%	357.35%	100.00%	-
EY	6.30	15.19	10.92	13.78	9.26	6.86	24.51	-20.25%
YoY %	-58.53%	39.10%	-20.75%	48.81%	34.99%	-72.01%	-	-
Horiz. %	25.70%	61.97%	44.55%	56.22%	37.78%	27.99%	100.00%	-
DY	2.11	3.51	2.68	3.40	2.65	3.53	4.24	-10.97%
YoY %	-39.89%	30.97%	-21.18%	28.30%	-24.93%	-16.75%	-	-
Horiz. %	49.76%	82.78%	63.21%	80.19%	62.50%	83.25%	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	4.96	2.50	2.85	2.15	4.34	4.33	2.67	10.86%
YoY %	98.40%	-12.28%	32.56%	-50.46%	0.23%	62.17%	-	-
Horiz. %	185.77%	93.63%	106.74%	80.52%	162.55%	162.17%	100.00%	-
P/EPS	18.97	6.97	8.59	7.32	11.11	19.72	4.36	27.75%
YoY %	172.17%	-18.86%	17.35%	-34.11%	-43.66%	352.29%	-	-
Horiz. %	435.09%	159.86%	197.02%	167.89%	254.82%	452.29%	100.00%	-
EY	5.27	14.35	11.64	13.67	9.00	5.07	22.96	-21.74%
YoY %	-63.28%	23.28%	-14.85%	51.89%	77.51%	-77.92%	-	-
Horiz. %	22.95%	62.50%	50.70%	59.54%	39.20%	22.08%	100.00%	-
DY	1.77	3.31	2.86	3.37	2.57	2.61	3.97	-12.59%
YoY %	-46.53%	15.73%	-15.13%	31.13%	-1.53%	-34.26%	-	-
Horiz. %	44.58%	83.38%	72.04%	84.89%	64.74%	65.74%	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