[GENP] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[GENP] GENTING PLANTATIONS BERHAD

Announcement Date

28-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 19.68%

YoY- 127.44%

Quarter Report

Asiatic 1Q08 Report.pdf

Latest QR

Upcoming QR

GENP's Result

GENP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	1,048,108	833,797	896,311	1,030,192	595,376	546,753	527,440	12.11%
YoY %	25.70%	-6.97%	-13.00%	73.03%	8.89%	3.66%	-	-
Horiz. %	198.72%	158.08%	169.94%	195.32%	112.88%	103.66%	100.00%	-
PBT	477,047	348,925	387,472	530,097	236,872	221,243	226,483	13.21%
YoY %	36.72%	-9.95%	-26.91%	123.79%	7.06%	-2.31%	-	-
Horiz. %	210.63%	154.06%	171.08%	234.06%	104.59%	97.69%	100.00%	-
Tax	-128,100	-77,775	-88,739	-113,739	-53,539	-47,653	-50,981	16.58%
YoY %	-64.71%	12.36%	21.98%	-112.44%	-12.35%	6.53%	-	-
Horiz. %	251.27%	152.56%	174.06%	223.10%	105.02%	93.47%	100.00%	-
NP	348,947	271,150	298,733	416,358	183,333	173,590	175,502	12.13%
YoY %	28.69%	-9.23%	-28.25%	127.10%	5.61%	-1.09%	-	-
Horiz. %	198.83%	154.50%	170.22%	237.24%	104.46%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	349,289	268,049	295,953	411,779	181,052	171,548	175,502	12.14%
YoY %	30.31%	-9.43%	-28.13%	127.44%	5.54%	-2.25%	-	-
Horiz. %	199.02%	152.73%	168.63%	234.63%	103.16%	97.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	22.29%	22.90%	21.46%	22.60%	21.54%	22.51%	-
YoY %	20.46%	-2.66%	6.71%	-5.04%	4.92%	-4.31%	-	-
Horiz. %	119.28%	99.02%	101.73%	95.34%	100.40%	95.69%	100.00%	-
Total Cost	699,161	562,647	597,578	613,834	412,043	373,163	351,938	12.11%
YoY %	24.26%	-5.85%	-2.65%	48.97%	10.42%	6.03%	-	-
Horiz. %	198.66%	159.87%	169.80%	174.42%	117.08%	106.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,944,461	2,613,922	2,384,297	2,147,133	1,803,728	1,662,988	1,523,920	11.59%
YoY %	12.65%	9.63%	11.05%	19.04%	8.46%	9.13%	-	-
Horiz. %	193.22%	171.53%	156.46%	140.90%	118.36%	109.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	94,857	68,190	75,653	105,437	52,343	46,507	40,838	15.07%
YoY %	39.11%	-9.86%	-28.25%	101.43%	12.55%	13.88%	-	-
Horiz. %	232.28%	166.98%	185.25%	258.18%	128.17%	113.88%	100.00%	-
Div Payout %	27.16%	25.44%	25.56%	25.61%	28.91%	27.11%	23.27%	-
YoY %	6.76%	-0.47%	-0.20%	-11.41%	6.64%	16.50%	-	-
Horiz. %	116.72%	109.33%	109.84%	110.06%	124.24%	116.50%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	2,944,461	2,613,922	2,384,297	2,147,133	1,803,728	1,662,988	1,523,920	11.59%
YoY %	12.65%	9.63%	11.05%	19.04%	8.46%	9.13%	-	-
Horiz. %	193.22%	171.53%	156.46%	140.90%	118.36%	109.13%	100.00%	-
NOSH	758,881	757,658	756,919	756,033	751,553	745,734	743,376	0.34%
YoY %	0.16%	0.10%	0.12%	0.60%	0.78%	0.32%	-	-
Horiz. %	102.09%	101.92%	101.82%	101.70%	101.10%	100.32%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	33.29%	32.52%	33.33%	40.42%	30.79%	31.75%	33.27%	-
YoY %	2.37%	-2.43%	-17.54%	31.28%	-3.02%	-4.57%	-	-
Horiz. %	100.06%	97.75%	100.18%	121.49%	92.55%	95.43%	100.00%	-
ROE	11.86%	10.25%	12.41%	19.18%	10.04%	10.32%	11.52%	-
YoY %	15.71%	-17.41%	-35.30%	91.04%	-2.71%	-10.42%	-	-
Horiz. %	102.95%	88.98%	107.73%	166.49%	87.15%	89.58%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	138.11	110.05	118.42	136.26	79.22	73.32	70.95	11.73%
YoY %	25.50%	-7.07%	-13.09%	72.00%	8.05%	3.34%	-	-
Horiz. %	194.66%	155.11%	166.91%	192.05%	111.66%	103.34%	100.00%	-
EPS	46.03	35.38	39.10	54.47	24.09	23.00	23.61	11.76%
YoY %	30.10%	-9.51%	-28.22%	126.11%	4.74%	-2.58%	-	-
Horiz. %	194.96%	149.85%	165.61%	230.71%	102.03%	97.42%	100.00%	-
DPS	12.50	9.00	10.00	14.00	7.00	6.25	5.50	14.65%
YoY %	38.89%	-10.00%	-28.57%	100.00%	12.00%	13.64%	-	-
Horiz. %	227.27%	163.64%	181.82%	254.55%	127.27%	113.64%	100.00%	-
NAPS	3.88	3.45	3.15	2.84	2.40	2.23	2.05	11.21%
YoY %	12.46%	9.52%	10.92%	18.33%	7.62%	8.78%	-	-
Horiz. %	189.27%	168.29%	153.66%	138.54%	117.07%	108.78%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 756,033
RPS	116.80	92.92	99.88	114.80	66.35	60.93	58.78	12.11%
YoY %	25.70%	-6.97%	-13.00%	73.02%	8.90%	3.66%	-	-
Horiz. %	198.71%	158.08%	169.92%	195.30%	112.88%	103.66%	100.00%	-
EPS	38.92	29.87	32.98	45.89	20.18	19.12	19.56	12.14%
YoY %	30.30%	-9.43%	-28.13%	127.40%	5.54%	-2.25%	-	-
Horiz. %	198.98%	152.71%	168.61%	234.61%	103.17%	97.75%	100.00%	-
DPS	10.57	7.60	8.43	11.75	5.83	5.18	4.55	15.07%
YoY %	39.08%	-9.85%	-28.26%	101.54%	12.55%	13.85%	-	-
Horiz. %	232.31%	167.03%	185.27%	258.24%	128.13%	113.85%	100.00%	-
NAPS	3.2813	2.9129	2.657	2.3927	2.01	1.8532	1.6982	11.59%
YoY %	12.65%	9.63%	11.05%	19.04%	8.46%	9.13%	-	-
Horiz. %	193.22%	171.53%	156.46%	140.90%	118.36%	109.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	8.00	6.95	4.28	8.40	5.15	2.84	1.69	-
P/RPS	5.79	6.32	3.61	6.16	6.50	3.87	2.38	15.96%
YoY %	-8.39%	75.07%	-41.40%	-5.23%	67.96%	62.61%	-	-
Horiz. %	243.28%	265.55%	151.68%	258.82%	273.11%	162.61%	100.00%	-
P/EPS	17.38	19.64	10.95	15.42	21.38	12.35	7.16	15.92%
YoY %	-11.51%	79.36%	-28.99%	-27.88%	73.12%	72.49%	-	-
Horiz. %	242.74%	274.30%	152.93%	215.36%	298.60%	172.49%	100.00%	-
EY	5.75	5.09	9.14	6.48	4.68	8.10	13.97	-13.74%
YoY %	12.97%	-44.31%	41.05%	38.46%	-42.22%	-42.02%	-	-
Horiz. %	41.16%	36.44%	65.43%	46.39%	33.50%	57.98%	100.00%	-
DY	1.56	1.29	2.34	1.67	1.36	2.20	3.25	-11.50%
YoY %	20.93%	-44.87%	40.12%	22.79%	-38.18%	-32.31%	-	-
Horiz. %	48.00%	39.69%	72.00%	51.38%	41.85%	67.69%	100.00%	-
P/NAPS	2.06	2.01	1.36	2.96	2.15	1.27	0.82	16.58%
YoY %	2.49%	47.79%	-54.05%	37.67%	69.29%	54.88%	-	-
Horiz. %	251.22%	245.12%	165.85%	360.98%	262.20%	154.88%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	26/05/10	27/05/09	28/05/08	24/05/07	31/05/06	07/06/05	-
Price	7.95	6.65	5.55	8.45	6.60	3.08	1.65	-
P/RPS	5.76	6.04	4.69	6.20	8.33	4.20	2.33	16.27%
YoY %	-4.64%	28.78%	-24.35%	-25.57%	98.33%	80.26%	-	-
Horiz. %	247.21%	259.23%	201.29%	266.09%	357.51%	180.26%	100.00%	-
P/EPS	17.27	18.80	14.19	15.51	27.40	13.39	6.99	16.26%
YoY %	-8.14%	32.49%	-8.51%	-43.39%	104.63%	91.56%	-	-
Horiz. %	247.07%	268.96%	203.00%	221.89%	391.99%	191.56%	100.00%	-
EY	5.79	5.32	7.04	6.45	3.65	7.47	14.31	-13.99%
YoY %	8.83%	-24.43%	9.15%	76.71%	-51.14%	-47.80%	-	-
Horiz. %	40.46%	37.18%	49.20%	45.07%	25.51%	52.20%	100.00%	-
DY	1.57	1.35	1.80	1.66	1.06	2.03	3.33	-11.77%
YoY %	16.30%	-25.00%	8.43%	56.60%	-47.78%	-39.04%	-	-
Horiz. %	47.15%	40.54%	54.05%	49.85%	31.83%	60.96%	100.00%	-
P/NAPS	2.05	1.93	1.76	2.98	2.75	1.38	0.80	16.97%
YoY %	6.22%	9.66%	-40.94%	8.36%	99.28%	72.50%	-	-
Horiz. %	256.25%	241.25%	220.00%	372.50%	343.75%	172.50%	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