Highlights

[GENP] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     61.50%    YoY -     -31.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 633,773 343,039 1,233,417 893,275 566,706 272,663 1,336,481 -39.22%
  QoQ % 84.75% -72.19% 38.08% 57.63% 107.84% -79.60% -
  Horiz. % 47.42% 25.67% 92.29% 66.84% 42.40% 20.40% 100.00%
PBT 111,679 58,385 403,838 304,875 191,880 104,008 601,342 -67.48%
  QoQ % 91.28% -85.54% 32.46% 58.89% 84.49% -82.70% -
  Horiz. % 18.57% 9.71% 67.16% 50.70% 31.91% 17.30% 100.00%
Tax -27,843 -15,088 -81,965 -69,351 -47,199 -26,720 -158,664 -68.69%
  QoQ % -84.54% 81.59% -18.19% -46.93% -76.64% 83.16% -
  Horiz. % 17.55% 9.51% 51.66% 43.71% 29.75% 16.84% 100.00%
NP 83,836 43,297 321,873 235,524 144,681 77,288 442,678 -67.06%
  QoQ % 93.63% -86.55% 36.66% 62.79% 87.20% -82.54% -
  Horiz. % 18.94% 9.78% 72.71% 53.20% 32.68% 17.46% 100.00%
NP to SH 86,389 44,025 327,063 240,037 148,629 78,794 442,031 -66.36%
  QoQ % 96.23% -86.54% 36.26% 61.50% 88.63% -82.17% -
  Horiz. % 19.54% 9.96% 73.99% 54.30% 33.62% 17.83% 100.00%
Tax Rate 24.93 % 25.84 % 20.30 % 22.75 % 24.60 % 25.69 % 26.38 % -3.70%
  QoQ % -3.52% 27.29% -10.77% -7.52% -4.24% -2.62% -
  Horiz. % 94.50% 97.95% 76.95% 86.24% 93.25% 97.38% 100.00%
Total Cost 549,937 299,742 911,544 657,751 422,025 195,375 893,803 -27.68%
  QoQ % 83.47% -67.12% 38.58% 55.86% 116.01% -78.14% -
  Horiz. % 61.53% 33.54% 101.98% 73.59% 47.22% 21.86% 100.00%
Net Worth 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 3,232,707 4.76%
  QoQ % 0.14% 1.14% 2.26% 1.64% 0.88% 0.97% -
  Horiz. % 107.22% 107.07% 105.87% 103.53% 101.86% 100.97% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 28,442 - 94,855 32,252 32,244 - 123,313 -62.42%
  QoQ % 0.00% 0.00% 194.10% 0.03% 0.00% 0.00% -
  Horiz. % 23.07% 0.00% 76.92% 26.16% 26.15% 0.00% 100.00%
Div Payout % 32.92 % - % 29.00 % 13.44 % 21.69 % - % 27.90 % 11.67%
  QoQ % 0.00% 0.00% 115.77% -38.04% 0.00% 0.00% -
  Horiz. % 117.99% 0.00% 103.94% 48.17% 77.74% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,466,178 3,461,275 3,422,399 3,346,706 3,292,750 3,264,106 3,232,707 4.76%
  QoQ % 0.14% 1.14% 2.26% 1.64% 0.88% 0.97% -
  Horiz. % 107.22% 107.07% 105.87% 103.53% 101.86% 100.97% 100.00%
NOSH 758,463 759,051 758,846 758,890 758,698 759,094 758,851 -0.03%
  QoQ % -0.08% 0.03% -0.01% 0.03% -0.05% 0.03% -
  Horiz. % 99.95% 100.03% 100.00% 100.01% 99.98% 100.03% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.23 % 12.62 % 26.10 % 26.37 % 25.53 % 28.35 % 33.12 % -45.79%
  QoQ % 4.83% -51.65% -1.02% 3.29% -9.95% -14.40% -
  Horiz. % 39.95% 38.10% 78.80% 79.62% 77.08% 85.60% 100.00%
ROE 2.49 % 1.27 % 9.56 % 7.17 % 4.51 % 2.41 % 13.67 % -67.90%
  QoQ % 96.06% -86.72% 33.33% 58.98% 87.14% -82.37% -
  Horiz. % 18.22% 9.29% 69.93% 52.45% 32.99% 17.63% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 83.56 45.19 162.54 117.71 74.69 35.92 176.12 -39.20%
  QoQ % 84.91% -72.20% 38.09% 57.60% 107.93% -79.60% -
  Horiz. % 47.44% 25.66% 92.29% 66.84% 42.41% 20.40% 100.00%
EPS 11.39 5.80 43.10 31.63 19.59 10.38 58.25 -66.34%
  QoQ % 96.38% -86.54% 36.26% 61.46% 88.73% -82.18% -
  Horiz. % 19.55% 9.96% 73.99% 54.30% 33.63% 17.82% 100.00%
DPS 3.75 0.00 12.50 4.25 4.25 0.00 16.25 -62.41%
  QoQ % 0.00% 0.00% 194.12% 0.00% 0.00% 0.00% -
  Horiz. % 23.08% 0.00% 76.92% 26.15% 26.15% 0.00% 100.00%
NAPS 4.5700 4.5600 4.5100 4.4100 4.3400 4.3000 4.2600 4.80%
  QoQ % 0.22% 1.11% 2.27% 1.61% 0.93% 0.94% -
  Horiz. % 107.28% 107.04% 105.87% 103.52% 101.88% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.63 38.23 137.45 99.54 63.15 30.39 148.94 -39.22%
  QoQ % 84.75% -72.19% 38.09% 57.62% 107.80% -79.60% -
  Horiz. % 47.42% 25.67% 92.29% 66.83% 42.40% 20.40% 100.00%
EPS 9.63 4.91 36.45 26.75 16.56 8.78 49.26 -66.35%
  QoQ % 96.13% -86.53% 36.26% 61.53% 88.61% -82.18% -
  Horiz. % 19.55% 9.97% 74.00% 54.30% 33.62% 17.82% 100.00%
DPS 3.17 0.00 10.57 3.59 3.59 0.00 13.74 -62.42%
  QoQ % 0.00% 0.00% 194.43% 0.00% 0.00% 0.00% -
  Horiz. % 23.07% 0.00% 76.93% 26.13% 26.13% 0.00% 100.00%
NAPS 3.8626 3.8572 3.8139 3.7295 3.6694 3.6375 3.6025 4.76%
  QoQ % 0.14% 1.14% 2.26% 1.64% 0.88% 0.97% -
  Horiz. % 107.22% 107.07% 105.87% 103.53% 101.86% 100.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 9.2300 8.6500 9.0000 9.2000 9.3000 9.4900 8.6000 -
P/RPS 11.05 19.14 5.54 7.82 12.45 26.42 4.88 72.52%
  QoQ % -42.27% 245.49% -29.16% -37.19% -52.88% 441.39% -
  Horiz. % 226.43% 392.21% 113.52% 160.25% 255.12% 541.39% 100.00%
P/EPS 81.04 149.14 20.88 29.09 47.47 91.43 14.76 211.55%
  QoQ % -45.66% 614.27% -28.22% -38.72% -48.08% 519.44% -
  Horiz. % 549.05% 1,010.43% 141.46% 197.09% 321.61% 619.44% 100.00%
EY 1.23 0.67 4.79 3.44 2.11 1.09 6.77 -67.96%
  QoQ % 83.58% -86.01% 39.24% 63.03% 93.58% -83.90% -
  Horiz. % 18.17% 9.90% 70.75% 50.81% 31.17% 16.10% 100.00%
DY 0.41 0.00 1.39 0.46 0.46 0.00 1.89 -63.93%
  QoQ % 0.00% 0.00% 202.17% 0.00% 0.00% 0.00% -
  Horiz. % 21.69% 0.00% 73.54% 24.34% 24.34% 0.00% 100.00%
P/NAPS 2.02 1.90 2.00 2.09 2.14 2.21 2.02 -
  QoQ % 6.32% -5.00% -4.31% -2.34% -3.17% 9.41% -
  Horiz. % 100.00% 94.06% 99.01% 103.47% 105.94% 109.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 27/02/12 -
Price 9.0000 9.0000 8.4700 8.4800 9.3400 9.0000 9.2500 -
P/RPS 10.77 19.91 5.21 7.20 12.50 25.06 5.25 61.52%
  QoQ % -45.91% 282.15% -27.64% -42.40% -50.12% 377.33% -
  Horiz. % 205.14% 379.24% 99.24% 137.14% 238.10% 477.33% 100.00%
P/EPS 79.02 155.17 19.65 26.81 47.68 86.71 15.88 191.75%
  QoQ % -49.08% 689.67% -26.71% -43.77% -45.01% 446.03% -
  Horiz. % 497.61% 977.14% 123.74% 168.83% 300.25% 546.03% 100.00%
EY 1.27 0.64 5.09 3.73 2.10 1.15 6.30 -65.65%
  QoQ % 98.44% -87.43% 36.46% 77.62% 82.61% -81.75% -
  Horiz. % 20.16% 10.16% 80.79% 59.21% 33.33% 18.25% 100.00%
DY 0.42 0.00 1.48 0.50 0.46 0.00 1.76 -61.56%
  QoQ % 0.00% 0.00% 196.00% 8.70% 0.00% 0.00% -
  Horiz. % 23.86% 0.00% 84.09% 28.41% 26.14% 0.00% 100.00%
P/NAPS 1.97 1.97 1.88 1.92 2.15 2.09 2.17 -6.25%
  QoQ % 0.00% 4.79% -2.08% -10.70% 2.87% -3.69% -
  Horiz. % 90.78% 90.78% 86.64% 88.48% 99.08% 96.31% 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  1039 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34+0.055 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205-0.06 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16+0.025 
 AAX 0.195+0.01 
 HSI-H6Q 0.455-0.105 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
7. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
8. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
Partners & Brokers