Highlights

[GENP] QoQ Cumulative 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 -     148.31%    YoY -     66.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 272,663 1,336,481 980,013 635,498 271,116 988,583 691,878 -46.22%
  QoQ % -79.60% 36.37% 54.21% 134.40% -72.58% 42.88% -
  Horiz. % 39.41% 193.17% 141.65% 91.85% 39.19% 142.88% 100.00%
PBT 104,008 601,342 473,740 323,017 132,083 439,739 300,208 -50.64%
  QoQ % -82.70% 26.94% 46.66% 144.56% -69.96% 46.48% -
  Horiz. % 34.65% 200.31% 157.80% 107.60% 44.00% 146.48% 100.00%
Tax -26,720 -158,664 -124,564 -87,089 -37,271 -115,532 -79,291 -51.54%
  QoQ % 83.16% -27.38% -43.03% -133.66% 67.74% -45.71% -
  Horiz. % 33.70% 200.10% 157.10% 109.83% 47.01% 145.71% 100.00%
NP 77,288 442,678 349,176 235,928 94,812 324,207 220,917 -50.32%
  QoQ % -82.54% 26.78% 48.00% 148.84% -70.76% 46.76% -
  Horiz. % 34.99% 200.38% 158.06% 106.79% 42.92% 146.76% 100.00%
NP to SH 78,794 442,031 347,990 234,229 94,329 324,210 221,443 -49.75%
  QoQ % -82.17% 27.02% 48.57% 148.31% -70.90% 46.41% -
  Horiz. % 35.58% 199.61% 157.15% 105.77% 42.60% 146.41% 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 195,375 893,803 630,837 399,570 176,304 664,376 470,961 -44.35%
  QoQ % -78.14% 41.69% 57.88% 126.64% -73.46% 41.07% -
  Horiz. % 41.48% 189.78% 133.95% 84.84% 37.43% 141.07% 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 32,249 32,247 - 94,776 30,334 -
  QoQ % 0.00% 282.37% 0.01% 0.00% 0.00% 212.43% -
  Horiz. % 0.00% 406.51% 106.31% 106.31% 0.00% 312.43% 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 2.41 % 13.67 % 11.05 % 7.66 % 3.20 % 11.31 % 8.02 % -55.10%
  QoQ % -82.37% 23.71% 44.26% 139.38% -71.71% 41.02% -
  Horiz. % 30.05% 170.45% 137.78% 95.51% 39.90% 141.02% 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 35.92 176.12 129.15 83.75 35.73 130.38 91.23 -46.25%
  QoQ % -79.60% 36.37% 54.21% 134.40% -72.60% 42.91% -
  Horiz. % 39.37% 193.05% 141.57% 91.80% 39.16% 142.91% 100.00%
EPS 10.38 58.25 45.86 30.87 12.43 42.76 29.20 -49.79%
  QoQ % -82.18% 27.02% 48.56% 148.35% -70.93% 46.44% -
  Horiz. % 35.55% 199.49% 157.05% 105.72% 42.57% 146.44% 100.00%
DPS 0.00 16.25 4.25 4.25 0.00 12.50 4.00 -
  QoQ % 0.00% 282.35% 0.00% 0.00% 0.00% 212.50% -
  Horiz. % 0.00% 406.25% 106.25% 106.25% 0.00% 312.50% 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 30.39 148.94 109.21 70.82 30.21 110.17 77.10 -46.21%
  QoQ % -79.60% 36.38% 54.21% 134.43% -72.58% 42.89% -
  Horiz. % 39.42% 193.18% 141.65% 91.85% 39.18% 142.89% 100.00%
EPS 8.78 49.26 38.78 26.10 10.51 36.13 24.68 -49.76%
  QoQ % -82.18% 27.02% 48.58% 148.33% -70.91% 46.39% -
  Horiz. % 35.58% 199.59% 157.13% 105.75% 42.59% 146.39% 100.00%
DPS 0.00 13.74 3.59 3.59 0.00 10.56 3.38 -
  QoQ % 0.00% 282.73% 0.00% 0.00% 0.00% 212.43% -
  Horiz. % 0.00% 406.51% 106.21% 106.21% 0.00% 312.43% 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 26.42 4.88 5.42 9.46 22.39 6.75 8.46 113.50%
  QoQ % 441.39% -9.96% -42.71% -57.75% 231.70% -20.21% -
  Horiz. % 312.29% 57.68% 64.07% 111.82% 264.66% 79.79% 100.00%
P/EPS 91.43 14.76 15.26 25.66 64.36 20.58 26.44 128.50%
  QoQ % 519.44% -3.28% -40.53% -60.13% 212.73% -22.16% -
  Horiz. % 345.80% 55.82% 57.72% 97.05% 243.42% 77.84% 100.00%
EY 1.09 6.77 6.55 3.90 1.55 4.86 3.78 -56.32%
  QoQ % -83.90% 3.36% 67.95% 151.61% -68.11% 28.57% -
  Horiz. % 28.84% 179.10% 173.28% 103.17% 41.01% 128.57% 100.00%
DY 0.00 1.89 0.61 0.54 0.00 1.42 0.52 -
  QoQ % 0.00% 209.84% 12.96% 0.00% 0.00% 173.08% -
  Horiz. % 0.00% 363.46% 117.31% 103.85% 0.00% 273.08% 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 25.06 5.25 6.22 8.41 22.25 6.11 9.66 88.69%
  QoQ % 377.33% -15.59% -26.04% -62.20% 264.16% -36.75% -
  Horiz. % 259.42% 54.35% 64.39% 87.06% 230.33% 63.25% 100.00%
P/EPS 86.71 15.88 17.51 22.81 63.96 18.64 30.17 102.02%
  QoQ % 446.03% -9.31% -23.24% -64.34% 243.13% -38.22% -
  Horiz. % 287.40% 52.64% 58.04% 75.60% 212.00% 61.78% 100.00%
EY 1.15 6.30 5.71 4.38 1.56 5.37 3.31 -50.55%
  QoQ % -81.75% 10.33% 30.37% 180.77% -70.95% 62.24% -
  Horiz. % 34.74% 190.33% 172.51% 132.33% 47.13% 162.24% 100.00%
DY 0.00 1.76 0.53 0.60 0.00 1.57 0.45 -
  QoQ % 0.00% 232.08% -11.67% 0.00% 0.00% 248.89% -
  Horiz. % 0.00% 391.11% 117.78% 133.33% 0.00% 348.89% 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