Highlights

[GENP] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     49.81%    YoY -     -36.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 691,878 442,759 211,951 755,567 515,002 319,328 133,361 199.39%
  QoQ % 56.27% 108.90% -71.95% 46.71% 61.28% 139.45% -
  Horiz. % 518.80% 332.00% 158.93% 566.56% 386.17% 239.45% 100.00%
PBT 300,208 190,361 94,775 301,934 205,718 124,584 47,784 240.10%
  QoQ % 57.70% 100.86% -68.61% 46.77% 65.12% 160.72% -
  Horiz. % 628.26% 398.38% 198.34% 631.87% 430.52% 260.72% 100.00%
Tax -79,291 -49,800 -24,703 -63,964 -46,721 -28,116 -10,892 275.16%
  QoQ % -59.22% -101.59% 61.38% -36.91% -66.17% -158.13% -
  Horiz. % 727.97% 457.22% 226.80% 587.26% 428.95% 258.13% 100.00%
NP 220,917 140,561 70,072 237,970 158,997 96,468 36,892 229.40%
  QoQ % 57.17% 100.60% -70.55% 49.67% 64.82% 161.49% -
  Horiz. % 598.82% 381.01% 189.94% 645.04% 430.98% 261.49% 100.00%
NP to SH 221,443 140,634 69,250 235,661 157,308 95,950 36,862 230.10%
  QoQ % 57.46% 103.08% -70.61% 49.81% 63.95% 160.30% -
  Horiz. % 600.74% 381.51% 187.86% 639.31% 426.75% 260.30% 100.00%
Tax Rate 26.41 % 26.16 % 26.06 % 21.18 % 22.71 % 22.57 % 22.79 % 10.32%
  QoQ % 0.96% 0.38% 23.04% -6.74% 0.62% -0.97% -
  Horiz. % 115.88% 114.79% 114.35% 92.94% 99.65% 99.03% 100.00%
Total Cost 470,961 302,198 141,879 517,597 356,005 222,860 96,469 187.51%
  QoQ % 55.85% 113.00% -72.59% 45.39% 59.74% 131.02% -
  Horiz. % 488.20% 313.26% 147.07% 536.54% 369.04% 231.02% 100.00%
Net Worth 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 10.25%
  QoQ % 1.71% 3.83% 2.73% 3.10% 1.92% 1.56% -
  Horiz. % 115.78% 113.83% 109.63% 106.72% 103.51% 101.56% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 30,334 30,325 - 68,153 28,388 28,376 - -
  QoQ % 0.03% 0.00% 0.00% 140.08% 0.04% 0.00% -
  Horiz. % 106.90% 106.87% 0.00% 240.18% 100.04% 100.00% -
Div Payout % 13.70 % 21.56 % - % 28.92 % 18.05 % 29.57 % - % -
  QoQ % -36.46% 0.00% 0.00% 60.22% -38.96% 0.00% -
  Horiz. % 46.33% 72.91% 0.00% 97.80% 61.04% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,760,453 2,714,122 2,613,922 2,544,411 2,467,873 2,421,451 2,384,297 10.25%
  QoQ % 1.71% 3.83% 2.73% 3.10% 1.92% 1.56% -
  Horiz. % 115.78% 113.83% 109.63% 106.72% 103.51% 101.56% 100.00%
NOSH 758,366 758,134 757,658 757,265 757,016 756,703 756,919 0.13%
  QoQ % 0.03% 0.06% 0.05% 0.03% 0.04% -0.03% -
  Horiz. % 100.19% 100.16% 100.10% 100.05% 100.01% 99.97% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.93 % 31.75 % 33.06 % 31.50 % 30.87 % 30.21 % 27.66 % 10.03%
  QoQ % 0.57% -3.96% 4.95% 2.04% 2.18% 9.22% -
  Horiz. % 115.44% 114.79% 119.52% 113.88% 111.61% 109.22% 100.00%
ROE 8.02 % 5.18 % 2.65 % 9.26 % 6.37 % 3.96 % 1.55 % 198.86%
  QoQ % 54.83% 95.47% -71.38% 45.37% 60.86% 155.48% -
  Horiz. % 517.42% 334.19% 170.97% 597.42% 410.97% 255.48% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.23 58.40 27.97 99.78 68.03 42.20 17.62 198.99%
  QoQ % 56.22% 108.80% -71.97% 46.67% 61.21% 139.50% -
  Horiz. % 517.76% 331.44% 158.74% 566.29% 386.10% 239.50% 100.00%
EPS 29.20 18.55 9.14 31.12 20.78 12.68 4.87 229.68%
  QoQ % 57.41% 102.95% -70.63% 49.76% 63.88% 160.37% -
  Horiz. % 599.59% 380.90% 187.68% 639.01% 426.69% 260.37% 100.00%
DPS 4.00 4.00 0.00 9.00 3.75 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 140.00% 0.00% 0.00% -
  Horiz. % 106.67% 106.67% 0.00% 240.00% 100.00% 100.00% -
NAPS 3.6400 3.5800 3.4500 3.3600 3.2600 3.2000 3.1500 10.11%
  QoQ % 1.68% 3.77% 2.68% 3.07% 1.87% 1.59% -
  Horiz. % 115.56% 113.65% 109.52% 106.67% 103.49% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.10 49.34 23.62 84.20 57.39 35.59 14.86 199.40%
  QoQ % 56.26% 108.89% -71.95% 46.72% 61.25% 139.50% -
  Horiz. % 518.84% 332.03% 158.95% 566.62% 386.20% 239.50% 100.00%
EPS 24.68 15.67 7.72 26.26 17.53 10.69 4.11 230.01%
  QoQ % 57.50% 102.98% -70.60% 49.80% 63.99% 160.10% -
  Horiz. % 600.49% 381.27% 187.83% 638.93% 426.52% 260.10% 100.00%
DPS 3.38 3.38 0.00 7.59 3.16 3.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 140.19% 0.00% 0.00% -
  Horiz. % 106.96% 106.96% 0.00% 240.19% 100.00% 100.00% -
NAPS 3.0762 3.0246 2.9129 2.8354 2.7502 2.6984 2.6570 10.25%
  QoQ % 1.71% 3.83% 2.73% 3.10% 1.92% 1.56% -
  Horiz. % 115.78% 113.84% 109.63% 106.71% 103.51% 101.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.7200 6.6700 6.9500 6.2400 6.0000 5.5000 4.2800 -
P/RPS 8.46 11.42 24.84 6.25 8.82 13.03 24.29 -50.47%
  QoQ % -25.92% -54.03% 297.44% -29.14% -32.31% -46.36% -
  Horiz. % 34.83% 47.02% 102.26% 25.73% 36.31% 53.64% 100.00%
P/EPS 26.44 35.96 76.04 20.05 28.87 43.38 87.89 -55.07%
  QoQ % -26.47% -52.71% 279.25% -30.55% -33.45% -50.64% -
  Horiz. % 30.08% 40.91% 86.52% 22.81% 32.85% 49.36% 100.00%
EY 3.78 2.78 1.32 4.99 3.46 2.31 1.14 122.20%
  QoQ % 35.97% 110.61% -73.55% 44.22% 49.78% 102.63% -
  Horiz. % 331.58% 243.86% 115.79% 437.72% 303.51% 202.63% 100.00%
DY 0.52 0.60 0.00 1.44 0.63 0.68 0.00 -
  QoQ % -13.33% 0.00% 0.00% 128.57% -7.35% 0.00% -
  Horiz. % 76.47% 88.24% 0.00% 211.76% 92.65% 100.00% -
P/NAPS 2.12 1.86 2.01 1.86 1.84 1.72 1.36 34.40%
  QoQ % 13.98% -7.46% 8.06% 1.09% 6.98% 26.47% -
  Horiz. % 155.88% 136.76% 147.79% 136.76% 135.29% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 -
Price 8.8100 7.2200 6.6500 6.1800 6.2300 5.8800 5.5500 -
P/RPS 9.66 12.36 23.77 6.19 9.16 13.93 31.50 -54.49%
  QoQ % -21.84% -48.00% 284.01% -32.42% -34.24% -55.78% -
  Horiz. % 30.67% 39.24% 75.46% 19.65% 29.08% 44.22% 100.00%
P/EPS 30.17 38.92 72.76 19.86 29.98 46.37 113.96 -58.74%
  QoQ % -22.48% -46.51% 266.36% -33.76% -35.35% -59.31% -
  Horiz. % 26.47% 34.15% 63.85% 17.43% 26.31% 40.69% 100.00%
EY 3.31 2.57 1.37 5.04 3.34 2.16 0.88 141.66%
  QoQ % 28.79% 87.59% -72.82% 50.90% 54.63% 145.45% -
  Horiz. % 376.14% 292.05% 155.68% 572.73% 379.55% 245.45% 100.00%
DY 0.45 0.55 0.00 1.46 0.60 0.64 0.00 -
  QoQ % -18.18% 0.00% 0.00% 143.33% -6.25% 0.00% -
  Horiz. % 70.31% 85.94% 0.00% 228.12% 93.75% 100.00% -
P/NAPS 2.42 2.02 1.93 1.84 1.91 1.84 1.76 23.63%
  QoQ % 19.80% 4.66% 4.89% -3.66% 3.80% 4.55% -
  Horiz. % 137.50% 114.77% 109.66% 104.55% 108.52% 104.55% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers