Highlights

[GENP] QoQ Quarter Result on 2010-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     13.20%    YoY -     31.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 364,382 271,116 296,705 249,119 231,168 211,591 240,565 31.99%
  QoQ % 34.40% -8.62% 19.10% 7.77% 9.25% -12.04% -
  Horiz. % 151.47% 112.70% 123.34% 103.56% 96.09% 87.96% 100.00%
PBT 190,934 132,083 139,531 109,847 95,586 94,775 96,216 58.11%
  QoQ % 44.56% -5.34% 27.02% 14.92% 0.86% -1.50% -
  Horiz. % 198.44% 137.28% 145.02% 114.17% 99.35% 98.50% 100.00%
Tax -49,818 -37,271 -36,241 -29,491 -25,097 -24,703 -17,243 103.25%
  QoQ % -33.66% -2.84% -22.89% -17.51% -1.59% -43.26% -
  Horiz. % 288.92% 216.15% 210.18% 171.03% 145.55% 143.26% 100.00%
NP 141,116 94,812 103,290 80,356 70,489 70,072 78,973 47.41%
  QoQ % 48.84% -8.21% 28.54% 14.00% 0.60% -11.27% -
  Horiz. % 178.69% 120.06% 130.79% 101.75% 89.26% 88.73% 100.00%
NP to SH 139,900 94,329 102,767 80,809 71,384 69,250 78,353 47.33%
  QoQ % 48.31% -8.21% 27.17% 13.20% 3.08% -11.62% -
  Horiz. % 178.55% 120.39% 131.16% 103.13% 91.11% 88.38% 100.00%
Tax Rate 26.09 % 28.22 % 25.97 % 26.85 % 26.26 % 26.06 % 17.92 % 28.55%
  QoQ % -7.55% 8.66% -3.28% 2.25% 0.77% 45.42% -
  Horiz. % 145.59% 157.48% 144.92% 149.83% 146.54% 145.42% 100.00%
Total Cost 223,266 176,304 193,415 168,763 160,679 141,519 161,592 24.12%
  QoQ % 26.64% -8.85% 14.61% 5.03% 13.54% -12.42% -
  Horiz. % 138.17% 109.10% 119.69% 104.44% 99.43% 87.58% 100.00%
Net Worth 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 13.02%
  QoQ % 3.84% 2.63% 3.88% 1.70% 3.90% 2.66% -
  Horiz. % 120.08% 115.65% 112.68% 108.48% 106.66% 102.66% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 32,243 - 64,513 - 30,343 - 39,782 -13.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.05% 0.00% 162.17% 0.00% 76.27% 0.00% 100.00%
Div Payout % 23.05 % - % 62.78 % - % 42.51 % - % 50.77 % -41.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45.40% 0.00% 123.66% 0.00% 83.73% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 13.02%
  QoQ % 3.84% 2.63% 3.88% 1.70% 3.90% 2.66% -
  Horiz. % 120.08% 115.65% 112.68% 108.48% 106.66% 102.66% 100.00%
NOSH 758,676 758,881 758,988 758,769 758,597 757,658 757,765 0.08%
  QoQ % -0.03% -0.01% 0.03% 0.02% 0.12% -0.01% -
  Horiz. % 100.12% 100.15% 100.16% 100.13% 100.11% 99.99% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 38.73 % 34.97 % 34.81 % 32.26 % 30.49 % 33.12 % 32.83 % 11.68%
  QoQ % 10.75% 0.46% 7.90% 5.81% -7.94% 0.88% -
  Horiz. % 117.97% 106.52% 106.03% 98.26% 92.87% 100.88% 100.00%
ROE 4.58 % 3.20 % 3.58 % 2.93 % 2.63 % 2.65 % 3.08 % 30.37%
  QoQ % 43.12% -10.61% 22.18% 11.41% -0.75% -13.96% -
  Horiz. % 148.70% 103.90% 116.23% 95.13% 85.39% 86.04% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.03 35.73 39.09 32.83 30.47 27.93 31.75 31.88%
  QoQ % 34.42% -8.60% 19.07% 7.75% 9.09% -12.03% -
  Horiz. % 151.28% 112.54% 123.12% 103.40% 95.97% 87.97% 100.00%
EPS 18.44 12.43 13.54 10.65 9.41 9.14 10.34 47.22%
  QoQ % 48.35% -8.20% 27.14% 13.18% 2.95% -11.61% -
  Horiz. % 178.34% 120.21% 130.95% 103.00% 91.01% 88.39% 100.00%
DPS 4.25 0.00 8.50 0.00 4.00 0.00 5.25 -13.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.95% 0.00% 161.90% 0.00% 76.19% 0.00% 100.00%
NAPS 4.0300 3.8800 3.7800 3.6400 3.5800 3.4500 3.3600 12.92%
  QoQ % 3.87% 2.65% 3.85% 1.68% 3.77% 2.68% -
  Horiz. % 119.94% 115.48% 112.50% 108.33% 106.55% 102.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.61 30.21 33.06 27.76 25.76 23.58 26.81 31.99%
  QoQ % 34.43% -8.62% 19.09% 7.76% 9.25% -12.05% -
  Horiz. % 151.47% 112.68% 123.31% 103.54% 96.08% 87.95% 100.00%
EPS 15.59 10.51 11.45 9.01 7.95 7.72 8.73 47.35%
  QoQ % 48.33% -8.21% 27.08% 13.33% 2.98% -11.57% -
  Horiz. % 178.58% 120.39% 131.16% 103.21% 91.07% 88.43% 100.00%
DPS 3.59 0.00 7.19 0.00 3.38 0.00 4.43 -13.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.04% 0.00% 162.30% 0.00% 76.30% 0.00% 100.00%
NAPS 3.4072 3.2813 3.1971 3.0778 3.0264 2.9129 2.8373 13.02%
  QoQ % 3.84% 2.63% 3.88% 1.70% 3.90% 2.66% -
  Horiz. % 120.09% 115.65% 112.68% 108.48% 106.66% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.9200 8.0000 8.8000 7.7200 6.6700 6.9500 6.2400 -
P/RPS 16.49 22.39 22.51 23.51 21.89 24.89 19.66 -11.09%
  QoQ % -26.35% -0.53% -4.25% 7.40% -12.05% 26.60% -
  Horiz. % 83.88% 113.89% 114.50% 119.58% 111.34% 126.60% 100.00%
P/EPS 42.95 64.36 64.99 72.49 70.88 76.04 60.35 -20.34%
  QoQ % -33.27% -0.97% -10.35% 2.27% -6.79% 26.00% -
  Horiz. % 71.17% 106.64% 107.69% 120.12% 117.45% 126.00% 100.00%
EY 2.33 1.55 1.54 1.38 1.41 1.32 1.66 25.44%
  QoQ % 50.32% 0.65% 11.59% -2.13% 6.82% -20.48% -
  Horiz. % 140.36% 93.37% 92.77% 83.13% 84.94% 79.52% 100.00%
DY 0.54 0.00 0.97 0.00 0.60 0.00 0.84 -25.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.29% 0.00% 115.48% 0.00% 71.43% 0.00% 100.00%
P/NAPS 1.97 2.06 2.33 2.12 1.86 2.01 1.86 3.92%
  QoQ % -4.37% -11.59% 9.91% 13.98% -7.46% 8.06% -
  Horiz. % 105.91% 110.75% 125.27% 113.98% 100.00% 108.06% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 -
Price 7.0400 7.9500 7.9700 8.8100 7.2200 6.6500 6.1800 -
P/RPS 14.66 22.25 20.39 26.83 23.69 23.81 19.47 -17.28%
  QoQ % -34.11% 9.12% -24.00% 13.25% -0.50% 22.29% -
  Horiz. % 75.30% 114.28% 104.73% 137.80% 121.67% 122.29% 100.00%
P/EPS 38.18 63.96 58.86 82.72 76.73 72.76 59.77 -25.89%
  QoQ % -40.31% 8.66% -28.84% 7.81% 5.46% 21.73% -
  Horiz. % 63.88% 107.01% 98.48% 138.40% 128.38% 121.73% 100.00%
EY 2.62 1.56 1.70 1.21 1.30 1.37 1.67 35.13%
  QoQ % 67.95% -8.24% 40.50% -6.92% -5.11% -17.96% -
  Horiz. % 156.89% 93.41% 101.80% 72.46% 77.84% 82.04% 100.00%
DY 0.60 0.00 1.07 0.00 0.55 0.00 0.85 -20.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.59% 0.00% 125.88% 0.00% 64.71% 0.00% 100.00%
P/NAPS 1.75 2.05 2.11 2.42 2.02 1.93 1.84 -3.30%
  QoQ % -14.63% -2.84% -12.81% 19.80% 4.66% 4.89% -
  Horiz. % 95.11% 111.41% 114.67% 131.52% 109.78% 104.89% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers