Highlights

[GENP] QoQ Quarter Result on 2012-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     30.89%    YoY -     -19.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 290,734 343,039 340,142 326,569 294,043 272,663 356,468 -12.72%
  QoQ % -15.25% 0.85% 4.16% 11.06% 7.84% -23.51% -
  Horiz. % 81.56% 96.23% 95.42% 91.61% 82.49% 76.49% 100.00%
PBT 53,294 58,385 98,963 112,995 87,872 104,008 127,602 -44.16%
  QoQ % -8.72% -41.00% -12.42% 28.59% -15.51% -18.49% -
  Horiz. % 41.77% 45.76% 77.56% 88.55% 68.86% 81.51% 100.00%
Tax -12,755 -15,088 -12,614 -22,152 -20,479 -26,720 -34,100 -48.12%
  QoQ % 15.46% -19.61% 43.06% -8.17% 23.36% 21.64% -
  Horiz. % 37.40% 44.25% 36.99% 64.96% 60.06% 78.36% 100.00%
NP 40,539 43,297 86,349 90,843 67,393 77,288 93,502 -42.74%
  QoQ % -6.37% -49.86% -4.95% 34.80% -12.80% -17.34% -
  Horiz. % 43.36% 46.31% 92.35% 97.16% 72.08% 82.66% 100.00%
NP to SH 42,364 44,025 87,026 91,408 69,835 78,794 94,041 -41.26%
  QoQ % -3.77% -49.41% -4.79% 30.89% -11.37% -16.21% -
  Horiz. % 45.05% 46.81% 92.54% 97.20% 74.26% 83.79% 100.00%
Tax Rate 23.93 % 25.84 % 12.75 % 19.60 % 23.31 % 25.69 % 26.72 % -7.09%
  QoQ % -7.39% 102.67% -34.95% -15.92% -9.26% -3.85% -
  Horiz. % 89.56% 96.71% 47.72% 73.35% 87.24% 96.15% 100.00%
Total Cost 250,195 299,742 253,793 235,726 226,650 195,375 262,966 -3.27%
  QoQ % -16.53% 18.10% 7.66% 4.00% 16.01% -25.70% -
  Horiz. % 95.14% 113.99% 96.51% 89.64% 86.19% 74.30% 100.00%
Net Worth 3,469,596 3,461,275 3,421,859 3,345,305 3,294,390 3,264,106 3,233,371 4.82%
  QoQ % 0.24% 1.15% 2.29% 1.55% 0.93% 0.95% -
  Horiz. % 107.31% 107.05% 105.83% 103.46% 101.89% 100.95% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 28,470 - 62,594 - 32,260 - 91,080 -53.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.26% 0.00% 68.72% 0.00% 35.42% 0.00% 100.00%
Div Payout % 67.20 % - % 71.93 % - % 46.20 % - % 96.85 % -21.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.39% 0.00% 74.27% 0.00% 47.70% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,469,596 3,461,275 3,421,859 3,345,305 3,294,390 3,264,106 3,233,371 4.82%
  QoQ % 0.24% 1.15% 2.29% 1.55% 0.93% 0.95% -
  Horiz. % 107.31% 107.05% 105.83% 103.46% 101.89% 100.95% 100.00%
NOSH 759,211 759,051 758,727 758,572 759,076 759,094 759,007 0.02%
  QoQ % 0.02% 0.04% 0.02% -0.07% -0.00% 0.01% -
  Horiz. % 100.03% 100.01% 99.96% 99.94% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.94 % 12.62 % 25.39 % 27.82 % 22.92 % 28.35 % 26.23 % -34.41%
  QoQ % 10.46% -50.30% -8.73% 21.38% -19.15% 8.08% -
  Horiz. % 53.15% 48.11% 96.80% 106.06% 87.38% 108.08% 100.00%
ROE 1.22 % 1.27 % 2.54 % 2.73 % 2.12 % 2.41 % 2.91 % -44.01%
  QoQ % -3.94% -50.00% -6.96% 28.77% -12.03% -17.18% -
  Horiz. % 41.92% 43.64% 87.29% 93.81% 72.85% 82.82% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.29 45.19 44.83 43.05 38.74 35.92 46.97 -12.75%
  QoQ % -15.27% 0.80% 4.13% 11.13% 7.85% -23.53% -
  Horiz. % 81.52% 96.21% 95.44% 91.65% 82.48% 76.47% 100.00%
EPS 5.58 5.80 11.47 12.05 9.20 10.38 12.39 -41.27%
  QoQ % -3.79% -49.43% -4.81% 30.98% -11.37% -16.22% -
  Horiz. % 45.04% 46.81% 92.57% 97.26% 74.25% 83.78% 100.00%
DPS 3.75 0.00 8.25 0.00 4.25 0.00 12.00 -53.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.25% 0.00% 68.75% 0.00% 35.42% 0.00% 100.00%
NAPS 4.5700 4.5600 4.5100 4.4100 4.3400 4.3000 4.2600 4.80%
  QoQ % 0.22% 1.11% 2.27% 1.61% 0.93% 0.94% -
  Horiz. % 107.28% 107.04% 105.87% 103.52% 101.88% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.40 38.23 37.90 36.39 32.77 30.39 39.72 -12.71%
  QoQ % -15.25% 0.87% 4.15% 11.05% 7.83% -23.49% -
  Horiz. % 81.57% 96.25% 95.42% 91.62% 82.50% 76.51% 100.00%
EPS 4.72 4.91 9.70 10.19 7.78 8.78 10.48 -41.27%
  QoQ % -3.87% -49.38% -4.81% 30.98% -11.39% -16.22% -
  Horiz. % 45.04% 46.85% 92.56% 97.23% 74.24% 83.78% 100.00%
DPS 3.17 0.00 6.98 0.00 3.60 0.00 10.15 -54.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.23% 0.00% 68.77% 0.00% 35.47% 0.00% 100.00%
NAPS 3.8665 3.8572 3.8133 3.7279 3.6712 3.6375 3.6032 4.82%
  QoQ % 0.24% 1.15% 2.29% 1.54% 0.93% 0.95% -
  Horiz. % 107.31% 107.05% 105.83% 103.46% 101.89% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 9.2300 8.6500 9.0000 9.2000 9.3000 9.4900 8.6000 -
P/RPS 24.10 19.14 20.08 21.37 24.01 26.42 18.31 20.12%
  QoQ % 25.91% -4.68% -6.04% -11.00% -9.12% 44.29% -
  Horiz. % 131.62% 104.53% 109.67% 116.71% 131.13% 144.29% 100.00%
P/EPS 165.41 149.14 78.47 76.35 101.09 91.43 69.41 78.51%
  QoQ % 10.91% 90.06% 2.78% -24.47% 10.57% 31.72% -
  Horiz. % 238.31% 214.87% 113.05% 110.00% 145.64% 131.72% 100.00%
EY 0.60 0.67 1.27 1.31 0.99 1.09 1.44 -44.24%
  QoQ % -10.45% -47.24% -3.05% 32.32% -9.17% -24.31% -
  Horiz. % 41.67% 46.53% 88.19% 90.97% 68.75% 75.69% 100.00%
DY 0.41 0.00 0.92 0.00 0.46 0.00 1.40 -55.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.29% 0.00% 65.71% 0.00% 32.86% 0.00% 100.00%
P/NAPS 2.02 1.90 2.00 2.09 2.14 2.21 2.02 -
  QoQ % 6.32% -5.00% -4.31% -2.34% -3.17% 9.41% -
  Horiz. % 100.00% 94.06% 99.01% 103.47% 105.94% 109.41% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 27/02/12 -
Price 9.0000 9.0000 8.4700 8.4800 9.3400 9.0000 9.2500 -
P/RPS 23.50 19.91 18.89 19.70 24.11 25.06 19.70 12.49%
  QoQ % 18.03% 5.40% -4.11% -18.29% -3.79% 27.21% -
  Horiz. % 119.29% 101.07% 95.89% 100.00% 122.39% 127.21% 100.00%
P/EPS 161.29 155.17 73.84 70.37 101.52 86.71 74.66 67.19%
  QoQ % 3.94% 110.14% 4.93% -30.68% 17.08% 16.14% -
  Horiz. % 216.03% 207.84% 98.90% 94.25% 135.98% 116.14% 100.00%
EY 0.62 0.64 1.35 1.42 0.99 1.15 1.34 -40.21%
  QoQ % -3.12% -52.59% -4.93% 43.43% -13.91% -14.18% -
  Horiz. % 46.27% 47.76% 100.75% 105.97% 73.88% 85.82% 100.00%
DY 0.42 0.00 0.97 0.00 0.46 0.00 1.30 -52.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.31% 0.00% 74.62% 0.00% 35.38% 0.00% 100.00%
P/NAPS 1.97 1.97 1.88 1.92 2.15 2.09 2.17 -6.25%
  QoQ % 0.00% 4.79% -2.08% -10.70% 2.87% -3.69% -
  Horiz. % 90.78% 90.78% 86.64% 88.48% 99.08% 96.31% 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.
 


 

212  429  563  942 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH 0.215+0.025 
 REACH-WA 0.065+0.01 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers