Highlights

[GENP] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     160.30%    YoY -     -58.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 211,951 755,567 515,002 319,328 133,361 1,036,003 881,631 -61.37%
  QoQ % -71.95% 46.71% 61.28% 139.45% -87.13% 17.51% -
  Horiz. % 24.04% 85.70% 58.41% 36.22% 15.13% 117.51% 100.00%
PBT 94,775 301,934 205,718 124,584 47,784 482,886 439,610 -64.08%
  QoQ % -68.61% 46.77% 65.12% 160.72% -90.10% 9.84% -
  Horiz. % 21.56% 68.68% 46.80% 28.34% 10.87% 109.84% 100.00%
Tax -24,703 -63,964 -46,721 -28,116 -10,892 -105,659 -98,792 -60.34%
  QoQ % 61.38% -36.91% -66.17% -158.13% 89.69% -6.95% -
  Horiz. % 25.01% 64.75% 47.29% 28.46% 11.03% 106.95% 100.00%
NP 70,072 237,970 158,997 96,468 36,892 377,227 340,818 -65.20%
  QoQ % -70.55% 49.67% 64.82% 161.49% -90.22% 10.68% -
  Horiz. % 20.56% 69.82% 46.65% 28.30% 10.82% 110.68% 100.00%
NP to SH 69,250 235,661 157,308 95,950 36,862 373,252 336,390 -65.17%
  QoQ % -70.61% 49.81% 63.95% 160.30% -90.12% 10.96% -
  Horiz. % 20.59% 70.06% 46.76% 28.52% 10.96% 110.96% 100.00%
Tax Rate 26.06 % 21.18 % 22.71 % 22.57 % 22.79 % 21.88 % 22.47 % 10.40%
  QoQ % 23.04% -6.74% 0.62% -0.97% 4.16% -2.63% -
  Horiz. % 115.98% 94.26% 101.07% 100.45% 101.42% 97.37% 100.00%
Total Cost 141,879 517,597 356,005 222,860 96,469 658,776 540,813 -59.05%
  QoQ % -72.59% 45.39% 59.74% 131.02% -85.36% 21.81% -
  Horiz. % 26.23% 95.71% 65.83% 41.21% 17.84% 121.81% 100.00%
Net Worth 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 8.48%
  QoQ % 2.73% 3.10% 1.92% 1.56% 1.69% 1.34% -
  Horiz. % 112.98% 109.97% 106.66% 104.66% 103.05% 101.34% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 68,153 28,388 28,376 - 75,633 37,805 -
  QoQ % 0.00% 140.08% 0.04% 0.00% 0.00% 100.06% -
  Horiz. % 0.00% 180.28% 75.09% 75.06% 0.00% 200.06% 100.00%
Div Payout % - % 28.92 % 18.05 % 29.57 % - % 20.26 % 11.24 % -
  QoQ % 0.00% 60.22% -38.96% 0.00% 0.00% 80.25% -
  Horiz. % 0.00% 257.30% 160.59% 263.08% 0.00% 180.25% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 2,344,642 2,313,673 8.48%
  QoQ % 2.73% 3.10% 1.92% 1.56% 1.69% 1.34% -
  Horiz. % 112.98% 109.97% 106.66% 104.66% 103.05% 101.34% 100.00%
NOSH 757,658 757,265 757,016 756,703 756,919 756,336 756,102 0.14%
  QoQ % 0.05% 0.03% 0.04% -0.03% 0.08% 0.03% -
  Horiz. % 100.21% 100.15% 100.12% 100.08% 100.11% 100.03% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 33.06 % 31.50 % 30.87 % 30.21 % 27.66 % 36.41 % 38.66 % -9.91%
  QoQ % 4.95% 2.04% 2.18% 9.22% -24.03% -5.82% -
  Horiz. % 85.51% 81.48% 79.85% 78.14% 71.55% 94.18% 100.00%
ROE 2.65 % 9.26 % 6.37 % 3.96 % 1.55 % 15.92 % 14.54 % -67.89%
  QoQ % -71.38% 45.37% 60.86% 155.48% -90.26% 9.49% -
  Horiz. % 18.23% 63.69% 43.81% 27.24% 10.66% 109.49% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.97 99.78 68.03 42.20 17.62 136.98 116.60 -61.43%
  QoQ % -71.97% 46.67% 61.21% 139.50% -87.14% 17.48% -
  Horiz. % 23.99% 85.57% 58.34% 36.19% 15.11% 117.48% 100.00%
EPS 9.14 31.12 20.78 12.68 4.87 49.35 44.49 -65.22%
  QoQ % -70.63% 49.76% 63.88% 160.37% -90.13% 10.92% -
  Horiz. % 20.54% 69.95% 46.71% 28.50% 10.95% 110.92% 100.00%
DPS 0.00 9.00 3.75 3.75 0.00 10.00 5.00 -
  QoQ % 0.00% 140.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 180.00% 75.00% 75.00% 0.00% 200.00% 100.00%
NAPS 3.4500 3.3600 3.2600 3.2000 3.1500 3.1000 3.0600 8.33%
  QoQ % 2.68% 3.07% 1.87% 1.59% 1.61% 1.31% -
  Horiz. % 112.75% 109.80% 106.54% 104.58% 102.94% 101.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.62 84.20 57.39 35.59 14.86 115.45 98.25 -61.37%
  QoQ % -71.95% 46.72% 61.25% 139.50% -87.13% 17.51% -
  Horiz. % 24.04% 85.70% 58.41% 36.22% 15.12% 117.51% 100.00%
EPS 7.72 26.26 17.53 10.69 4.11 41.59 37.49 -65.16%
  QoQ % -70.60% 49.80% 63.99% 160.10% -90.12% 10.94% -
  Horiz. % 20.59% 70.05% 46.76% 28.51% 10.96% 110.94% 100.00%
DPS 0.00 7.59 3.16 3.16 0.00 8.43 4.21 -
  QoQ % 0.00% 140.19% 0.00% 0.00% 0.00% 100.24% -
  Horiz. % 0.00% 180.29% 75.06% 75.06% 0.00% 200.24% 100.00%
NAPS 2.9129 2.8354 2.7502 2.6984 2.6570 2.6128 2.5783 8.48%
  QoQ % 2.73% 3.10% 1.92% 1.56% 1.69% 1.34% -
  Horiz. % 112.98% 109.97% 106.67% 104.66% 103.05% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.9500 6.2400 6.0000 5.5000 4.2800 3.5400 4.6000 -
P/RPS 24.84 6.25 8.82 13.03 24.29 2.58 3.95 241.08%
  QoQ % 297.44% -29.14% -32.31% -46.36% 841.47% -34.68% -
  Horiz. % 628.86% 158.23% 223.29% 329.87% 614.94% 65.32% 100.00%
P/EPS 76.04 20.05 28.87 43.38 87.89 7.17 10.34 278.62%
  QoQ % 279.25% -30.55% -33.45% -50.64% 1,125.80% -30.66% -
  Horiz. % 735.40% 193.91% 279.21% 419.54% 850.00% 69.34% 100.00%
EY 1.32 4.99 3.46 2.31 1.14 13.94 9.67 -73.52%
  QoQ % -73.55% 44.22% 49.78% 102.63% -91.82% 44.16% -
  Horiz. % 13.65% 51.60% 35.78% 23.89% 11.79% 144.16% 100.00%
DY 0.00 1.44 0.63 0.68 0.00 2.82 1.09 -
  QoQ % 0.00% 128.57% -7.35% 0.00% 0.00% 158.72% -
  Horiz. % 0.00% 132.11% 57.80% 62.39% 0.00% 258.72% 100.00%
P/NAPS 2.01 1.86 1.84 1.72 1.36 1.14 1.50 21.57%
  QoQ % 8.06% 1.09% 6.98% 26.47% 19.30% -24.00% -
  Horiz. % 134.00% 124.00% 122.67% 114.67% 90.67% 76.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 25/11/08 -
Price 6.6500 6.1800 6.2300 5.8800 5.5500 4.1000 3.3800 -
P/RPS 23.77 6.19 9.16 13.93 31.50 2.99 2.90 307.05%
  QoQ % 284.01% -32.42% -34.24% -55.78% 953.51% 3.10% -
  Horiz. % 819.66% 213.45% 315.86% 480.34% 1,086.21% 103.10% 100.00%
P/EPS 72.76 19.86 29.98 46.37 113.96 8.31 7.60 351.49%
  QoQ % 266.36% -33.76% -35.35% -59.31% 1,271.36% 9.34% -
  Horiz. % 957.37% 261.32% 394.47% 610.13% 1,499.47% 109.34% 100.00%
EY 1.37 5.04 3.34 2.16 0.88 12.04 13.16 -77.90%
  QoQ % -72.82% 50.90% 54.63% 145.45% -92.69% -8.51% -
  Horiz. % 10.41% 38.30% 25.38% 16.41% 6.69% 91.49% 100.00%
DY 0.00 1.46 0.60 0.64 0.00 2.44 1.48 -
  QoQ % 0.00% 143.33% -6.25% 0.00% 0.00% 64.86% -
  Horiz. % 0.00% 98.65% 40.54% 43.24% 0.00% 164.86% 100.00%
P/NAPS 1.93 1.84 1.91 1.84 1.76 1.32 1.10 45.52%
  QoQ % 4.89% -3.66% 3.80% 4.55% 33.33% 20.00% -
  Horiz. % 175.45% 167.27% 173.64% 167.27% 160.00% 120.00% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers