Highlights

[GENP] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     103.08%    YoY -     46.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 271,116 988,583 691,878 442,759 211,951 755,567 515,002 -34.83%
  QoQ % -72.58% 42.88% 56.27% 108.90% -71.95% 46.71% -
  Horiz. % 52.64% 191.96% 134.34% 85.97% 41.16% 146.71% 100.00%
PBT 132,083 439,739 300,208 190,361 94,775 301,934 205,718 -25.60%
  QoQ % -69.96% 46.48% 57.70% 100.86% -68.61% 46.77% -
  Horiz. % 64.21% 213.76% 145.93% 92.53% 46.07% 146.77% 100.00%
Tax -37,271 -115,532 -79,291 -49,800 -24,703 -63,964 -46,721 -14.00%
  QoQ % 67.74% -45.71% -59.22% -101.59% 61.38% -36.91% -
  Horiz. % 79.77% 247.28% 169.71% 106.59% 52.87% 136.91% 100.00%
NP 94,812 324,207 220,917 140,561 70,072 237,970 158,997 -29.18%
  QoQ % -70.76% 46.76% 57.17% 100.60% -70.55% 49.67% -
  Horiz. % 59.63% 203.91% 138.94% 88.40% 44.07% 149.67% 100.00%
NP to SH 94,329 324,210 221,443 140,634 69,250 235,661 157,308 -28.91%
  QoQ % -70.90% 46.41% 57.46% 103.08% -70.61% 49.81% -
  Horiz. % 59.96% 206.10% 140.77% 89.40% 44.02% 149.81% 100.00%
Tax Rate 28.22 % 26.27 % 26.41 % 26.16 % 26.06 % 21.18 % 22.71 % 15.60%
  QoQ % 7.42% -0.53% 0.96% 0.38% 23.04% -6.74% -
  Horiz. % 124.26% 115.68% 116.29% 115.19% 114.75% 93.26% 100.00%
Total Cost 176,304 664,376 470,961 302,198 141,879 517,597 356,005 -37.43%
  QoQ % -73.46% 41.07% 55.85% 113.00% -72.59% 45.39% -
  Horiz. % 49.52% 186.62% 132.29% 84.89% 39.85% 145.39% 100.00%
Net Worth 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 12.50%
  QoQ % 2.74% 3.82% 1.71% 3.83% 2.73% 3.10% -
  Horiz. % 119.31% 116.13% 111.86% 109.98% 105.92% 103.10% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 94,776 30,334 30,325 - 68,153 28,388 -
  QoQ % 0.00% 212.43% 0.03% 0.00% 0.00% 140.08% -
  Horiz. % 0.00% 333.86% 106.86% 106.82% 0.00% 240.08% 100.00%
Div Payout % - % 29.23 % 13.70 % 21.56 % - % 28.92 % 18.05 % -
  QoQ % 0.00% 113.36% -36.46% 0.00% 0.00% 60.22% -
  Horiz. % 0.00% 161.94% 75.90% 119.45% 0.00% 160.22% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 2,944,461 2,866,028 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 12.50%
  QoQ % 2.74% 3.82% 1.71% 3.83% 2.73% 3.10% -
  Horiz. % 119.31% 116.13% 111.86% 109.98% 105.92% 103.10% 100.00%
NOSH 758,881 758,208 758,366 758,134 757,658 757,265 757,016 0.16%
  QoQ % 0.09% -0.02% 0.03% 0.06% 0.05% 0.03% -
  Horiz. % 100.25% 100.16% 100.18% 100.15% 100.08% 100.03% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.97 % 32.80 % 31.93 % 31.75 % 33.06 % 31.50 % 30.87 % 8.68%
  QoQ % 6.62% 2.72% 0.57% -3.96% 4.95% 2.04% -
  Horiz. % 113.28% 106.25% 103.43% 102.85% 107.09% 102.04% 100.00%
ROE 3.20 % 11.31 % 8.02 % 5.18 % 2.65 % 9.26 % 6.37 % -36.83%
  QoQ % -71.71% 41.02% 54.83% 95.47% -71.38% 45.37% -
  Horiz. % 50.24% 177.55% 125.90% 81.32% 41.60% 145.37% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 35.73 130.38 91.23 58.40 27.97 99.78 68.03 -34.93%
  QoQ % -72.60% 42.91% 56.22% 108.80% -71.97% 46.67% -
  Horiz. % 52.52% 191.65% 134.10% 85.84% 41.11% 146.67% 100.00%
EPS 12.43 42.76 29.20 18.55 9.14 31.12 20.78 -29.03%
  QoQ % -70.93% 46.44% 57.41% 102.95% -70.63% 49.76% -
  Horiz. % 59.82% 205.77% 140.52% 89.27% 43.98% 149.76% 100.00%
DPS 0.00 12.50 4.00 4.00 0.00 9.00 3.75 -
  QoQ % 0.00% 212.50% 0.00% 0.00% 0.00% 140.00% -
  Horiz. % 0.00% 333.33% 106.67% 106.67% 0.00% 240.00% 100.00%
NAPS 3.8800 3.7800 3.6400 3.5800 3.4500 3.3600 3.2600 12.32%
  QoQ % 2.65% 3.85% 1.68% 3.77% 2.68% 3.07% -
  Horiz. % 119.02% 115.95% 111.66% 109.82% 105.83% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.21 110.17 77.10 49.34 23.62 84.20 57.39 -34.83%
  QoQ % -72.58% 42.89% 56.26% 108.89% -71.95% 46.72% -
  Horiz. % 52.64% 191.97% 134.34% 85.97% 41.16% 146.72% 100.00%
EPS 10.51 36.13 24.68 15.67 7.72 26.26 17.53 -28.92%
  QoQ % -70.91% 46.39% 57.50% 102.98% -70.60% 49.80% -
  Horiz. % 59.95% 206.10% 140.79% 89.39% 44.04% 149.80% 100.00%
DPS 0.00 10.56 3.38 3.38 0.00 7.59 3.16 -
  QoQ % 0.00% 212.43% 0.00% 0.00% 0.00% 140.19% -
  Horiz. % 0.00% 334.18% 106.96% 106.96% 0.00% 240.19% 100.00%
NAPS 3.2813 3.1939 3.0762 3.0246 2.9129 2.8354 2.7502 12.50%
  QoQ % 2.74% 3.83% 1.71% 3.83% 2.73% 3.10% -
  Horiz. % 119.31% 116.13% 111.85% 109.98% 105.92% 103.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 8.0000 8.8000 7.7200 6.6700 6.9500 6.2400 6.0000 -
P/RPS 22.39 6.75 8.46 11.42 24.84 6.25 8.82 86.20%
  QoQ % 231.70% -20.21% -25.92% -54.03% 297.44% -29.14% -
  Horiz. % 253.85% 76.53% 95.92% 129.48% 281.63% 70.86% 100.00%
P/EPS 64.36 20.58 26.44 35.96 76.04 20.05 28.87 70.74%
  QoQ % 212.73% -22.16% -26.47% -52.71% 279.25% -30.55% -
  Horiz. % 222.93% 71.29% 91.58% 124.56% 263.39% 69.45% 100.00%
EY 1.55 4.86 3.78 2.78 1.32 4.99 3.46 -41.48%
  QoQ % -68.11% 28.57% 35.97% 110.61% -73.55% 44.22% -
  Horiz. % 44.80% 140.46% 109.25% 80.35% 38.15% 144.22% 100.00%
DY 0.00 1.42 0.52 0.60 0.00 1.44 0.63 -
  QoQ % 0.00% 173.08% -13.33% 0.00% 0.00% 128.57% -
  Horiz. % 0.00% 225.40% 82.54% 95.24% 0.00% 228.57% 100.00%
P/NAPS 2.06 2.33 2.12 1.86 2.01 1.86 1.84 7.83%
  QoQ % -11.59% 9.91% 13.98% -7.46% 8.06% 1.09% -
  Horiz. % 111.96% 126.63% 115.22% 101.09% 109.24% 101.09% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 -
Price 7.9500 7.9700 8.8100 7.2200 6.6500 6.1800 6.2300 -
P/RPS 22.25 6.11 9.66 12.36 23.77 6.19 9.16 80.80%
  QoQ % 264.16% -36.75% -21.84% -48.00% 284.01% -32.42% -
  Horiz. % 242.90% 66.70% 105.46% 134.93% 259.50% 67.58% 100.00%
P/EPS 63.96 18.64 30.17 38.92 72.76 19.86 29.98 65.80%
  QoQ % 243.13% -38.22% -22.48% -46.51% 266.36% -33.76% -
  Horiz. % 213.34% 62.17% 100.63% 129.82% 242.70% 66.24% 100.00%
EY 1.56 5.37 3.31 2.57 1.37 5.04 3.34 -39.83%
  QoQ % -70.95% 62.24% 28.79% 87.59% -72.82% 50.90% -
  Horiz. % 46.71% 160.78% 99.10% 76.95% 41.02% 150.90% 100.00%
DY 0.00 1.57 0.45 0.55 0.00 1.46 0.60 -
  QoQ % 0.00% 248.89% -18.18% 0.00% 0.00% 143.33% -
  Horiz. % 0.00% 261.67% 75.00% 91.67% 0.00% 243.33% 100.00%
P/NAPS 2.05 2.11 2.42 2.02 1.93 1.84 1.91 4.83%
  QoQ % -2.84% -12.81% 19.80% 4.66% 4.89% -3.66% -
  Horiz. % 107.33% 110.47% 126.70% 105.76% 101.05% 96.34% 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.
 


 

167  139  489  1453 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 MERIDIAN 0.095-0.02 
 SEALINK 0.295+0.025 
 HSI-H6Q 0.39+0.025 
 HSI-C7F 0.405-0.015 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers