Highlights

[GENP] QoQ Quarter Result on 2011-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -18.68%    YoY -     40.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 294,043 272,663 356,468 344,515 364,382 271,116 296,705 -0.60%
  QoQ % 7.84% -23.51% 3.47% -5.45% 34.40% -8.62% -
  Horiz. % 99.10% 91.90% 120.14% 116.11% 122.81% 91.38% 100.00%
PBT 87,872 104,008 127,602 150,723 190,934 132,083 139,531 -26.55%
  QoQ % -15.51% -18.49% -15.34% -21.06% 44.56% -5.34% -
  Horiz. % 62.98% 74.54% 91.45% 108.02% 136.84% 94.66% 100.00%
Tax -20,479 -26,720 -34,100 -37,475 -49,818 -37,271 -36,241 -31.67%
  QoQ % 23.36% 21.64% 9.01% 24.78% -33.66% -2.84% -
  Horiz. % 56.51% 73.73% 94.09% 103.40% 137.46% 102.84% 100.00%
NP 67,393 77,288 93,502 113,248 141,116 94,812 103,290 -24.79%
  QoQ % -12.80% -17.34% -17.44% -19.75% 48.84% -8.21% -
  Horiz. % 65.25% 74.83% 90.52% 109.64% 136.62% 91.79% 100.00%
NP to SH 69,835 78,794 94,041 113,761 139,900 94,329 102,767 -22.72%
  QoQ % -11.37% -16.21% -17.33% -18.68% 48.31% -8.21% -
  Horiz. % 67.95% 76.67% 91.51% 110.70% 136.13% 91.79% 100.00%
Tax Rate 23.31 % 25.69 % 26.72 % 24.86 % 26.09 % 28.22 % 25.97 % -6.96%
  QoQ % -9.26% -3.85% 7.48% -4.71% -7.55% 8.66% -
  Horiz. % 89.76% 98.92% 102.89% 95.73% 100.46% 108.66% 100.00%
Total Cost 226,650 195,375 262,966 231,267 223,266 176,304 193,415 11.16%
  QoQ % 16.01% -25.70% 13.71% 3.58% 26.64% -8.85% -
  Horiz. % 117.18% 101.01% 135.96% 119.57% 115.43% 91.15% 100.00%
Net Worth 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 9.67%
  QoQ % 0.93% 0.95% 2.66% 3.01% 3.84% 2.63% -
  Horiz. % 114.83% 113.77% 112.70% 109.78% 106.57% 102.63% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 32,260 - 91,080 - 32,243 - 64,513 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.01% 0.00% 141.18% 0.00% 49.98% 0.00% 100.00%
Div Payout % 46.20 % - % 96.85 % - % 23.05 % - % 62.78 % -18.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.59% 0.00% 154.27% 0.00% 36.72% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 9.67%
  QoQ % 0.93% 0.95% 2.66% 3.01% 3.84% 2.63% -
  Horiz. % 114.83% 113.77% 112.70% 109.78% 106.57% 102.63% 100.00%
NOSH 759,076 759,094 759,007 758,912 758,676 758,881 758,988 0.01%
  QoQ % -0.00% 0.01% 0.01% 0.03% -0.03% -0.01% -
  Horiz. % 100.01% 100.01% 100.00% 99.99% 99.96% 99.99% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 22.92 % 28.35 % 26.23 % 32.87 % 38.73 % 34.97 % 34.81 % -24.33%
  QoQ % -19.15% 8.08% -20.20% -15.13% 10.75% 0.46% -
  Horiz. % 65.84% 81.44% 75.35% 94.43% 111.26% 100.46% 100.00%
ROE 2.12 % 2.41 % 2.91 % 3.61 % 4.58 % 3.20 % 3.58 % -29.50%
  QoQ % -12.03% -17.18% -19.39% -21.18% 43.12% -10.61% -
  Horiz. % 59.22% 67.32% 81.28% 100.84% 127.93% 89.39% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 38.74 35.92 46.97 45.40 48.03 35.73 39.09 -0.60%
  QoQ % 7.85% -23.53% 3.46% -5.48% 34.42% -8.60% -
  Horiz. % 99.10% 91.89% 120.16% 116.14% 122.87% 91.40% 100.00%
EPS 9.20 10.38 12.39 14.99 18.44 12.43 13.54 -22.73%
  QoQ % -11.37% -16.22% -17.34% -18.71% 48.35% -8.20% -
  Horiz. % 67.95% 76.66% 91.51% 110.71% 136.19% 91.80% 100.00%
DPS 4.25 0.00 12.00 0.00 4.25 0.00 8.50 -37.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 141.18% 0.00% 50.00% 0.00% 100.00%
NAPS 4.3400 4.3000 4.2600 4.1500 4.0300 3.8800 3.7800 9.66%
  QoQ % 0.93% 0.94% 2.65% 2.98% 3.87% 2.65% -
  Horiz. % 114.81% 113.76% 112.70% 109.79% 106.61% 102.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.77 30.39 39.72 38.39 40.61 30.21 33.06 -0.59%
  QoQ % 7.83% -23.49% 3.46% -5.47% 34.43% -8.62% -
  Horiz. % 99.12% 91.92% 120.15% 116.12% 122.84% 91.38% 100.00%
EPS 7.78 8.78 10.48 12.68 15.59 10.51 11.45 -22.73%
  QoQ % -11.39% -16.22% -17.35% -18.67% 48.33% -8.21% -
  Horiz. % 67.95% 76.68% 91.53% 110.74% 136.16% 91.79% 100.00%
DPS 3.60 0.00 10.15 0.00 3.59 0.00 7.19 -36.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.07% 0.00% 141.17% 0.00% 49.93% 0.00% 100.00%
NAPS 3.6712 3.6375 3.6032 3.5097 3.4072 3.2813 3.1971 9.67%
  QoQ % 0.93% 0.95% 2.66% 3.01% 3.84% 2.63% -
  Horiz. % 114.83% 113.77% 112.70% 109.78% 106.57% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.3000 9.4900 8.6000 7.0000 7.9200 8.0000 8.8000 -
P/RPS 24.01 26.42 18.31 15.42 16.49 22.39 22.51 4.40%
  QoQ % -9.12% 44.29% 18.74% -6.49% -26.35% -0.53% -
  Horiz. % 106.66% 117.37% 81.34% 68.50% 73.26% 99.47% 100.00%
P/EPS 101.09 91.43 69.41 46.70 42.95 64.36 64.99 34.28%
  QoQ % 10.57% 31.72% 48.63% 8.73% -33.27% -0.97% -
  Horiz. % 155.55% 140.68% 106.80% 71.86% 66.09% 99.03% 100.00%
EY 0.99 1.09 1.44 2.14 2.33 1.55 1.54 -25.53%
  QoQ % -9.17% -24.31% -32.71% -8.15% 50.32% 0.65% -
  Horiz. % 64.29% 70.78% 93.51% 138.96% 151.30% 100.65% 100.00%
DY 0.46 0.00 1.40 0.00 0.54 0.00 0.97 -39.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.42% 0.00% 144.33% 0.00% 55.67% 0.00% 100.00%
P/NAPS 2.14 2.21 2.02 1.69 1.97 2.06 2.33 -5.52%
  QoQ % -3.17% 9.41% 19.53% -14.21% -4.37% -11.59% -
  Horiz. % 91.85% 94.85% 86.70% 72.53% 84.55% 88.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 25/05/11 22/02/11 -
Price 9.3400 9.0000 9.2500 8.0300 7.0400 7.9500 7.9700 -
P/RPS 24.11 25.06 19.70 17.69 14.66 22.25 20.39 11.83%
  QoQ % -3.79% 27.21% 11.36% 20.67% -34.11% 9.12% -
  Horiz. % 118.24% 122.90% 96.62% 86.76% 71.90% 109.12% 100.00%
P/EPS 101.52 86.71 74.66 53.57 38.18 63.96 58.86 43.87%
  QoQ % 17.08% 16.14% 39.37% 40.31% -40.31% 8.66% -
  Horiz. % 172.48% 147.32% 126.84% 91.01% 64.87% 108.66% 100.00%
EY 0.99 1.15 1.34 1.87 2.62 1.56 1.70 -30.29%
  QoQ % -13.91% -14.18% -28.34% -28.63% 67.95% -8.24% -
  Horiz. % 58.24% 67.65% 78.82% 110.00% 154.12% 91.76% 100.00%
DY 0.46 0.00 1.30 0.00 0.60 0.00 1.07 -43.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.99% 0.00% 121.50% 0.00% 56.07% 0.00% 100.00%
P/NAPS 2.15 2.09 2.17 1.93 1.75 2.05 2.11 1.26%
  QoQ % 2.87% -3.69% 12.44% 10.29% -14.63% -2.84% -
  Horiz. % 101.90% 99.05% 102.84% 91.47% 82.94% 97.16% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers