Highlights

[GENP] QoQ 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 -     3.08%    YoY -     20.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 271,116 296,705 249,119 231,168 211,591 240,565 195,674 24.31%
  QoQ % -8.62% 19.10% 7.77% 9.25% -12.04% 22.94% -
  Horiz. % 138.55% 151.63% 127.31% 118.14% 108.13% 122.94% 100.00%
PBT 132,083 139,531 109,847 95,586 94,775 96,216 81,134 38.43%
  QoQ % -5.34% 27.02% 14.92% 0.86% -1.50% 18.59% -
  Horiz. % 162.80% 171.98% 135.39% 117.81% 116.81% 118.59% 100.00%
Tax -37,271 -36,241 -29,491 -25,097 -24,703 -17,243 -18,605 58.98%
  QoQ % -2.84% -22.89% -17.51% -1.59% -43.26% 7.32% -
  Horiz. % 200.33% 194.79% 158.51% 134.89% 132.78% 92.68% 100.00%
NP 94,812 103,290 80,356 70,489 70,072 78,973 62,529 32.02%
  QoQ % -8.21% 28.54% 14.00% 0.60% -11.27% 26.30% -
  Horiz. % 151.63% 165.19% 128.51% 112.73% 112.06% 126.30% 100.00%
NP to SH 94,329 102,767 80,809 71,384 69,250 78,353 61,358 33.24%
  QoQ % -8.21% 27.17% 13.20% 3.08% -11.62% 27.70% -
  Horiz. % 153.74% 167.49% 131.70% 116.34% 112.86% 127.70% 100.00%
Tax Rate 28.22 % 25.97 % 26.85 % 26.26 % 26.06 % 17.92 % 22.93 % 14.86%
  QoQ % 8.66% -3.28% 2.25% 0.77% 45.42% -21.85% -
  Horiz. % 123.07% 113.26% 117.10% 114.52% 113.65% 78.15% 100.00%
Total Cost 176,304 193,415 168,763 160,679 141,519 161,592 133,145 20.61%
  QoQ % -8.85% 14.61% 5.03% 13.54% -12.42% 21.37% -
  Horiz. % 132.42% 145.27% 126.75% 120.68% 106.29% 121.37% 100.00%
Net Worth 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 12.46%
  QoQ % 2.63% 3.88% 1.70% 3.90% 2.66% 3.10% -
  Horiz. % 119.23% 116.18% 111.84% 109.97% 105.85% 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 - 64,513 - 30,343 - 39,782 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 162.17% 0.00% 76.27% 0.00% 100.00% -
Div Payout % - % 62.78 % - % 42.51 % - % 50.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.66% 0.00% 83.73% 0.00% 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 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 12.46%
  QoQ % 2.63% 3.88% 1.70% 3.90% 2.66% 3.10% -
  Horiz. % 119.23% 116.18% 111.84% 109.97% 105.85% 103.10% 100.00%
NOSH 758,881 758,988 758,769 758,597 757,658 757,765 757,506 0.12%
  QoQ % -0.01% 0.03% 0.02% 0.12% -0.01% 0.03% -
  Horiz. % 100.18% 100.20% 100.17% 100.14% 100.02% 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 % 34.81 % 32.26 % 30.49 % 33.12 % 32.83 % 31.96 % 6.19%
  QoQ % 0.46% 7.90% 5.81% -7.94% 0.88% 2.72% -
  Horiz. % 109.42% 108.92% 100.94% 95.40% 103.63% 102.72% 100.00%
ROE 3.20 % 3.58 % 2.93 % 2.63 % 2.65 % 3.08 % 2.48 % 18.54%
  QoQ % -10.61% 22.18% 11.41% -0.75% -13.96% 24.19% -
  Horiz. % 129.03% 144.35% 118.15% 106.05% 106.85% 124.19% 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 39.09 32.83 30.47 27.93 31.75 25.83 24.17%
  QoQ % -8.60% 19.07% 7.75% 9.09% -12.03% 22.92% -
  Horiz. % 138.33% 151.34% 127.10% 117.96% 108.13% 122.92% 100.00%
EPS 12.43 13.54 10.65 9.41 9.14 10.34 8.10 33.08%
  QoQ % -8.20% 27.14% 13.18% 2.95% -11.61% 27.65% -
  Horiz. % 153.46% 167.16% 131.48% 116.17% 112.84% 127.65% 100.00%
DPS 0.00 8.50 0.00 4.00 0.00 5.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 161.90% 0.00% 76.19% 0.00% 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 33.06 27.76 25.76 23.58 26.81 21.81 24.28%
  QoQ % -8.62% 19.09% 7.76% 9.25% -12.05% 22.93% -
  Horiz. % 138.51% 151.58% 127.28% 118.11% 108.12% 122.93% 100.00%
EPS 10.51 11.45 9.01 7.95 7.72 8.73 6.84 33.19%
  QoQ % -8.21% 27.08% 13.33% 2.98% -11.57% 27.63% -
  Horiz. % 153.65% 167.40% 131.73% 116.23% 112.87% 127.63% 100.00%
DPS 0.00 7.19 0.00 3.38 0.00 4.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 162.30% 0.00% 76.30% 0.00% 100.00% -
NAPS 3.2813 3.1971 3.0778 3.0264 2.9129 2.8373 2.7519 12.46%
  QoQ % 2.63% 3.88% 1.70% 3.90% 2.66% 3.10% -
  Horiz. % 119.24% 116.18% 111.84% 109.97% 105.85% 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 22.51 23.51 21.89 24.89 19.66 23.23 -2.43%
  QoQ % -0.53% -4.25% 7.40% -12.05% 26.60% -15.37% -
  Horiz. % 96.38% 96.90% 101.21% 94.23% 107.15% 84.63% 100.00%
P/EPS 64.36 64.99 72.49 70.88 76.04 60.35 74.07 -8.95%
  QoQ % -0.97% -10.35% 2.27% -6.79% 26.00% -18.52% -
  Horiz. % 86.89% 87.74% 97.87% 95.69% 102.66% 81.48% 100.00%
EY 1.55 1.54 1.38 1.41 1.32 1.66 1.35 9.66%
  QoQ % 0.65% 11.59% -2.13% 6.82% -20.48% 22.96% -
  Horiz. % 114.81% 114.07% 102.22% 104.44% 97.78% 122.96% 100.00%
DY 0.00 0.97 0.00 0.60 0.00 0.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.48% 0.00% 71.43% 0.00% 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 20.39 26.83 23.69 23.81 19.47 24.12 -5.24%
  QoQ % 9.12% -24.00% 13.25% -0.50% 22.29% -19.28% -
  Horiz. % 92.25% 84.54% 111.24% 98.22% 98.71% 80.72% 100.00%
P/EPS 63.96 58.86 82.72 76.73 72.76 59.77 76.91 -11.58%
  QoQ % 8.66% -28.84% 7.81% 5.46% 21.73% -22.29% -
  Horiz. % 83.16% 76.53% 107.55% 99.77% 94.60% 77.71% 100.00%
EY 1.56 1.70 1.21 1.30 1.37 1.67 1.30 12.94%
  QoQ % -8.24% 40.50% -6.92% -5.11% -17.96% 28.46% -
  Horiz. % 120.00% 130.77% 93.08% 100.00% 105.38% 128.46% 100.00%
DY 0.00 1.07 0.00 0.55 0.00 0.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.88% 0.00% 64.71% 0.00% 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.
 


 

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