Highlights

[GENP] QoQ 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 -     48.31%    YoY -     95.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 272,663 356,468 344,515 364,382 271,116 296,705 249,119 6.20%
  QoQ % -23.51% 3.47% -5.45% 34.40% -8.62% 19.10% -
  Horiz. % 109.45% 143.09% 138.29% 146.27% 108.83% 119.10% 100.00%
PBT 104,008 127,602 150,723 190,934 132,083 139,531 109,847 -3.57%
  QoQ % -18.49% -15.34% -21.06% 44.56% -5.34% 27.02% -
  Horiz. % 94.68% 116.16% 137.21% 173.82% 120.24% 127.02% 100.00%
Tax -26,720 -34,100 -37,475 -49,818 -37,271 -36,241 -29,491 -6.36%
  QoQ % 21.64% 9.01% 24.78% -33.66% -2.84% -22.89% -
  Horiz. % 90.60% 115.63% 127.07% 168.93% 126.38% 122.89% 100.00%
NP 77,288 93,502 113,248 141,116 94,812 103,290 80,356 -2.56%
  QoQ % -17.34% -17.44% -19.75% 48.84% -8.21% 28.54% -
  Horiz. % 96.18% 116.36% 140.93% 175.61% 117.99% 128.54% 100.00%
NP to SH 78,794 94,041 113,761 139,900 94,329 102,767 80,809 -1.67%
  QoQ % -16.21% -17.33% -18.68% 48.31% -8.21% 27.17% -
  Horiz. % 97.51% 116.37% 140.78% 173.12% 116.73% 127.17% 100.00%
Tax Rate 25.69 % 26.72 % 24.86 % 26.09 % 28.22 % 25.97 % 26.85 % -2.90%
  QoQ % -3.85% 7.48% -4.71% -7.55% 8.66% -3.28% -
  Horiz. % 95.68% 99.52% 92.59% 97.17% 105.10% 96.72% 100.00%
Total Cost 195,375 262,966 231,267 223,266 176,304 193,415 168,763 10.24%
  QoQ % -25.70% 13.71% 3.58% 26.64% -8.85% 14.61% -
  Horiz. % 115.77% 155.82% 137.04% 132.30% 104.47% 114.61% 100.00%
Net Worth 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 2,761,922 11.77%
  QoQ % 0.95% 2.66% 3.01% 3.84% 2.63% 3.88% -
  Horiz. % 118.18% 117.07% 114.03% 110.70% 106.61% 103.88% 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 - 91,080 - 32,243 - 64,513 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.18% 0.00% 49.98% 0.00% 100.00% -
Div Payout % - % 96.85 % - % 23.05 % - % 62.78 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 154.27% 0.00% 36.72% 0.00% 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 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 2,761,922 11.77%
  QoQ % 0.95% 2.66% 3.01% 3.84% 2.63% 3.88% -
  Horiz. % 118.18% 117.07% 114.03% 110.70% 106.61% 103.88% 100.00%
NOSH 759,094 759,007 758,912 758,676 758,881 758,988 758,769 0.03%
  QoQ % 0.01% 0.01% 0.03% -0.03% -0.01% 0.03% -
  Horiz. % 100.04% 100.03% 100.02% 99.99% 100.01% 100.03% 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 % 26.23 % 32.87 % 38.73 % 34.97 % 34.81 % 32.26 % -8.25%
  QoQ % 8.08% -20.20% -15.13% 10.75% 0.46% 7.90% -
  Horiz. % 87.88% 81.31% 101.89% 120.06% 108.40% 107.90% 100.00%
ROE 2.41 % 2.91 % 3.61 % 4.58 % 3.20 % 3.58 % 2.93 % -12.20%
  QoQ % -17.18% -19.39% -21.18% 43.12% -10.61% 22.18% -
  Horiz. % 82.25% 99.32% 123.21% 156.31% 109.22% 122.18% 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 46.97 45.40 48.03 35.73 39.09 32.83 6.17%
  QoQ % -23.53% 3.46% -5.48% 34.42% -8.60% 19.07% -
  Horiz. % 109.41% 143.07% 138.29% 146.30% 108.83% 119.07% 100.00%
EPS 10.38 12.39 14.99 18.44 12.43 13.54 10.65 -1.70%
  QoQ % -16.22% -17.34% -18.71% 48.35% -8.20% 27.14% -
  Horiz. % 97.46% 116.34% 140.75% 173.15% 116.71% 127.14% 100.00%
DPS 0.00 12.00 0.00 4.25 0.00 8.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.18% 0.00% 50.00% 0.00% 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 39.72 38.39 40.61 30.21 33.06 27.76 6.21%
  QoQ % -23.49% 3.46% -5.47% 34.43% -8.62% 19.09% -
  Horiz. % 109.47% 143.08% 138.29% 146.29% 108.83% 119.09% 100.00%
EPS 8.78 10.48 12.68 15.59 10.51 11.45 9.01 -1.71%
  QoQ % -16.22% -17.35% -18.67% 48.33% -8.21% 27.08% -
  Horiz. % 97.45% 116.32% 140.73% 173.03% 116.65% 127.08% 100.00%
DPS 0.00 10.15 0.00 3.59 0.00 7.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 141.17% 0.00% 49.93% 0.00% 100.00% -
NAPS 3.6375 3.6032 3.5097 3.4072 3.2813 3.1971 3.0778 11.77%
  QoQ % 0.95% 2.66% 3.01% 3.84% 2.63% 3.88% -
  Horiz. % 118.19% 117.07% 114.03% 110.70% 106.61% 103.88% 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 18.31 15.42 16.49 22.39 22.51 23.51 8.08%
  QoQ % 44.29% 18.74% -6.49% -26.35% -0.53% -4.25% -
  Horiz. % 112.38% 77.88% 65.59% 70.14% 95.24% 95.75% 100.00%
P/EPS 91.43 69.41 46.70 42.95 64.36 64.99 72.49 16.72%
  QoQ % 31.72% 48.63% 8.73% -33.27% -0.97% -10.35% -
  Horiz. % 126.13% 95.75% 64.42% 59.25% 88.78% 89.65% 100.00%
EY 1.09 1.44 2.14 2.33 1.55 1.54 1.38 -14.54%
  QoQ % -24.31% -32.71% -8.15% 50.32% 0.65% 11.59% -
  Horiz. % 78.99% 104.35% 155.07% 168.84% 112.32% 111.59% 100.00%
DY 0.00 1.40 0.00 0.54 0.00 0.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.33% 0.00% 55.67% 0.00% 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 19.70 17.69 14.66 22.25 20.39 26.83 -4.44%
  QoQ % 27.21% 11.36% 20.67% -34.11% 9.12% -24.00% -
  Horiz. % 93.40% 73.43% 65.93% 54.64% 82.93% 76.00% 100.00%
P/EPS 86.71 74.66 53.57 38.18 63.96 58.86 82.72 3.19%
  QoQ % 16.14% 39.37% 40.31% -40.31% 8.66% -28.84% -
  Horiz. % 104.82% 90.26% 64.76% 46.16% 77.32% 71.16% 100.00%
EY 1.15 1.34 1.87 2.62 1.56 1.70 1.21 -3.33%
  QoQ % -14.18% -28.34% -28.63% 67.95% -8.24% 40.50% -
  Horiz. % 95.04% 110.74% 154.55% 216.53% 128.93% 140.50% 100.00%
DY 0.00 1.30 0.00 0.60 0.00 1.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.50% 0.00% 56.07% 0.00% 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