Highlights

[GENP] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     24.16%    YoY -     66.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,090,652 1,336,481 1,306,684 1,270,996 1,084,464 988,583 922,504 11.80%
  QoQ % -18.39% 2.28% 2.81% 17.20% 9.70% 7.16% -
  Horiz. % 118.23% 144.88% 141.65% 137.78% 117.56% 107.16% 100.00%
PBT 416,032 601,342 631,653 646,034 528,332 439,739 400,277 2.60%
  QoQ % -30.82% -4.80% -2.23% 22.28% 20.15% 9.86% -
  Horiz. % 103.94% 150.23% 157.80% 161.40% 131.99% 109.86% 100.00%
Tax -106,880 -158,664 -166,085 -174,178 -149,084 -115,532 -105,721 0.73%
  QoQ % 32.64% 4.47% 4.65% -16.83% -29.04% -9.28% -
  Horiz. % 101.10% 150.08% 157.10% 164.75% 141.02% 109.28% 100.00%
NP 309,152 442,678 465,568 471,856 379,248 324,207 294,556 3.27%
  QoQ % -30.16% -4.92% -1.33% 24.42% 16.98% 10.07% -
  Horiz. % 104.96% 150.29% 158.06% 160.19% 128.75% 110.07% 100.00%
NP to SH 315,176 442,031 463,986 468,458 377,316 324,210 295,257 4.44%
  QoQ % -28.70% -4.73% -0.95% 24.16% 16.38% 9.81% -
  Horiz. % 106.75% 149.71% 157.15% 158.66% 127.79% 109.81% 100.00%
Tax Rate 25.69 % 26.38 % 26.29 % 26.96 % 28.22 % 26.27 % 26.41 % -1.82%
  QoQ % -2.62% 0.34% -2.49% -4.46% 7.42% -0.53% -
  Horiz. % 97.27% 99.89% 99.55% 102.08% 106.85% 99.47% 100.00%
Total Cost 781,500 893,803 841,116 799,140 705,216 664,376 627,948 15.69%
  QoQ % -12.56% 6.26% 5.25% 13.32% 6.15% 5.80% -
  Horiz. % 124.45% 142.34% 133.95% 127.26% 112.30% 105.80% 100.00%
Net Worth 3,264,106 3,232,707 3,149,059 3,057,800 2,944,461 2,866,028 2,760,453 11.81%
  QoQ % 0.97% 2.66% 2.98% 3.85% 2.74% 3.82% -
  Horiz. % 118.25% 117.11% 114.08% 110.77% 106.67% 103.82% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 123,313 42,999 64,494 - 94,776 40,446 -
  QoQ % 0.00% 186.78% -33.33% 0.00% 0.00% 134.33% -
  Horiz. % 0.00% 304.88% 106.31% 159.46% 0.00% 234.33% 100.00%
Div Payout % - % 27.90 % 9.27 % 13.77 % - % 29.23 % 13.70 % -
  QoQ % 0.00% 200.97% -32.68% 0.00% 0.00% 113.36% -
  Horiz. % 0.00% 203.65% 67.66% 100.51% 0.00% 213.36% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,264,106 3,232,707 3,149,059 3,057,800 2,944,461 2,866,028 2,760,453 11.81%
  QoQ % 0.97% 2.66% 2.98% 3.85% 2.74% 3.82% -
  Horiz. % 118.25% 117.11% 114.08% 110.77% 106.67% 103.82% 100.00%
NOSH 759,094 758,851 758,809 758,759 758,881 758,208 758,366 0.06%
  QoQ % 0.03% 0.01% 0.01% -0.02% 0.09% -0.02% -
  Horiz. % 100.10% 100.06% 100.06% 100.05% 100.07% 99.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 28.35 % 33.12 % 35.63 % 37.12 % 34.97 % 32.80 % 31.93 % -7.62%
  QoQ % -14.40% -7.04% -4.01% 6.15% 6.62% 2.72% -
  Horiz. % 88.79% 103.73% 111.59% 116.25% 109.52% 102.72% 100.00%
ROE 9.66 % 13.67 % 14.73 % 15.32 % 12.81 % 11.31 % 10.70 % -6.58%
  QoQ % -29.33% -7.20% -3.85% 19.59% 13.26% 5.70% -
  Horiz. % 90.28% 127.76% 137.66% 143.18% 119.72% 105.70% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 143.68 176.12 172.20 167.51 142.90 130.38 121.64 11.73%
  QoQ % -18.42% 2.28% 2.80% 17.22% 9.60% 7.19% -
  Horiz. % 118.12% 144.79% 141.57% 137.71% 117.48% 107.19% 100.00%
EPS 41.52 58.25 61.15 61.74 49.72 42.76 38.93 4.38%
  QoQ % -28.72% -4.74% -0.96% 24.18% 16.28% 9.84% -
  Horiz. % 106.65% 149.63% 157.08% 158.59% 127.72% 109.84% 100.00%
DPS 0.00 16.25 5.67 8.50 0.00 12.50 5.33 -
  QoQ % 0.00% 186.60% -33.29% 0.00% 0.00% 134.52% -
  Horiz. % 0.00% 304.88% 106.38% 159.47% 0.00% 234.52% 100.00%
NAPS 4.3000 4.2600 4.1500 4.0300 3.8800 3.7800 3.6400 11.74%
  QoQ % 0.94% 2.65% 2.98% 3.87% 2.65% 3.85% -
  Horiz. % 118.13% 117.03% 114.01% 110.71% 106.59% 103.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 121.54 148.94 145.61 141.64 120.85 110.17 102.80 11.80%
  QoQ % -18.40% 2.29% 2.80% 17.20% 9.69% 7.17% -
  Horiz. % 118.23% 144.88% 141.64% 137.78% 117.56% 107.17% 100.00%
EPS 35.12 49.26 51.71 52.20 42.05 36.13 32.90 4.45%
  QoQ % -28.70% -4.74% -0.94% 24.14% 16.39% 9.82% -
  Horiz. % 106.75% 149.73% 157.17% 158.66% 127.81% 109.82% 100.00%
DPS 0.00 13.74 4.79 7.19 0.00 10.56 4.51 -
  QoQ % 0.00% 186.85% -33.38% 0.00% 0.00% 134.15% -
  Horiz. % 0.00% 304.66% 106.21% 159.42% 0.00% 234.15% 100.00%
NAPS 3.6375 3.6025 3.5093 3.4076 3.2813 3.1939 3.0762 11.81%
  QoQ % 0.97% 2.66% 2.98% 3.85% 2.74% 3.83% -
  Horiz. % 118.25% 117.11% 114.08% 110.77% 106.67% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.4900 8.6000 7.0000 7.9200 8.0000 8.8000 7.7200 -
P/RPS 6.61 4.88 4.06 4.73 5.60 6.75 6.35 2.71%
  QoQ % 35.45% 20.20% -14.16% -15.54% -17.04% 6.30% -
  Horiz. % 104.09% 76.85% 63.94% 74.49% 88.19% 106.30% 100.00%
P/EPS 22.86 14.76 11.45 12.83 16.09 20.58 19.83 9.93%
  QoQ % 54.88% 28.91% -10.76% -20.26% -21.82% 3.78% -
  Horiz. % 115.28% 74.43% 57.74% 64.70% 81.14% 103.78% 100.00%
EY 4.38 6.77 8.74 7.80 6.22 4.86 5.04 -8.92%
  QoQ % -35.30% -22.54% 12.05% 25.40% 27.98% -3.57% -
  Horiz. % 86.90% 134.33% 173.41% 154.76% 123.41% 96.43% 100.00%
DY 0.00 1.89 0.81 1.07 0.00 1.42 0.69 -
  QoQ % 0.00% 133.33% -24.30% 0.00% 0.00% 105.80% -
  Horiz. % 0.00% 273.91% 117.39% 155.07% 0.00% 205.80% 100.00%
P/NAPS 2.21 2.02 1.69 1.97 2.06 2.33 2.12 2.81%
  QoQ % 9.41% 19.53% -14.21% -4.37% -11.59% 9.91% -
  Horiz. % 104.25% 95.28% 79.72% 92.92% 97.17% 109.91% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 23/11/11 24/08/11 25/05/11 22/02/11 24/11/10 -
Price 9.0000 9.2500 8.0300 7.0400 7.9500 7.9700 8.8100 -
P/RPS 6.26 5.25 4.66 4.20 5.56 6.11 7.24 -9.23%
  QoQ % 19.24% 12.66% 10.95% -24.46% -9.00% -15.61% -
  Horiz. % 86.46% 72.51% 64.36% 58.01% 76.80% 84.39% 100.00%
P/EPS 21.68 15.88 13.13 11.40 15.99 18.64 22.63 -2.82%
  QoQ % 36.52% 20.94% 15.18% -28.71% -14.22% -17.63% -
  Horiz. % 95.80% 70.17% 58.02% 50.38% 70.66% 82.37% 100.00%
EY 4.61 6.30 7.61 8.77 6.25 5.37 4.42 2.84%
  QoQ % -26.83% -17.21% -13.23% 40.32% 16.39% 21.49% -
  Horiz. % 104.30% 142.53% 172.17% 198.42% 141.40% 121.49% 100.00%
DY 0.00 1.76 0.71 1.21 0.00 1.57 0.61 -
  QoQ % 0.00% 147.89% -41.32% 0.00% 0.00% 157.38% -
  Horiz. % 0.00% 288.52% 116.39% 198.36% 0.00% 257.38% 100.00%
P/NAPS 2.09 2.17 1.93 1.75 2.05 2.11 2.42 -9.30%
  QoQ % -3.69% 12.44% 10.29% -14.63% -2.84% -12.81% -
  Horiz. % 86.36% 89.67% 79.75% 72.31% 84.71% 87.19% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers