Highlights

[GENP] QoQ Quarter Result on 2009-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     27.70%    YoY -     112.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 249,119 231,168 211,591 240,565 195,674 185,967 133,361 51.62%
  QoQ % 7.77% 9.25% -12.04% 22.94% 5.22% 39.45% -
  Horiz. % 186.80% 173.34% 158.66% 180.39% 146.73% 139.45% 100.00%
PBT 109,847 95,586 94,775 96,216 81,134 76,800 47,784 74.09%
  QoQ % 14.92% 0.86% -1.50% 18.59% 5.64% 60.72% -
  Horiz. % 229.88% 200.04% 198.34% 201.36% 169.79% 160.72% 100.00%
Tax -29,491 -25,097 -24,703 -17,243 -18,605 -17,224 -10,892 94.14%
  QoQ % -17.51% -1.59% -43.26% 7.32% -8.02% -58.13% -
  Horiz. % 270.76% 230.42% 226.80% 158.31% 170.81% 158.13% 100.00%
NP 80,356 70,489 70,072 78,973 62,529 59,576 36,892 67.95%
  QoQ % 14.00% 0.60% -11.27% 26.30% 4.96% 61.49% -
  Horiz. % 217.81% 191.07% 189.94% 214.07% 169.49% 161.49% 100.00%
NP to SH 80,809 71,384 69,250 78,353 61,358 59,088 36,862 68.67%
  QoQ % 13.20% 3.08% -11.62% 27.70% 3.84% 60.30% -
  Horiz. % 219.22% 193.65% 187.86% 212.56% 166.45% 160.30% 100.00%
Tax Rate 26.85 % 26.26 % 26.06 % 17.92 % 22.93 % 22.43 % 22.79 % 11.54%
  QoQ % 2.25% 0.77% 45.42% -21.85% 2.23% -1.58% -
  Horiz. % 117.81% 115.23% 114.35% 78.63% 100.61% 98.42% 100.00%
Total Cost 168,763 160,679 141,519 161,592 133,145 126,391 96,469 45.14%
  QoQ % 5.03% 13.54% -12.42% 21.37% 5.34% 31.02% -
  Horiz. % 174.94% 166.56% 146.70% 167.51% 138.02% 131.02% 100.00%
Net Worth 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 10.29%
  QoQ % 1.70% 3.90% 2.66% 3.10% 1.87% 1.67% -
  Horiz. % 115.84% 113.90% 109.63% 106.79% 103.57% 101.67% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 30,343 - 39,782 - 28,407 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.82% 0.00% 140.04% 0.00% 100.00% -
Div Payout % - % 42.51 % - % 50.77 % - % 48.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.42% 0.00% 105.59% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 10.29%
  QoQ % 1.70% 3.90% 2.66% 3.10% 1.87% 1.67% -
  Horiz. % 115.84% 113.90% 109.63% 106.79% 103.57% 101.67% 100.00%
NOSH 758,769 758,597 757,658 757,765 757,506 757,538 756,919 0.16%
  QoQ % 0.02% 0.12% -0.01% 0.03% -0.00% 0.08% -
  Horiz. % 100.24% 100.22% 100.10% 100.11% 100.08% 100.08% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.26 % 30.49 % 33.12 % 32.83 % 31.96 % 32.04 % 27.66 % 10.79%
  QoQ % 5.81% -7.94% 0.88% 2.72% -0.25% 15.84% -
  Horiz. % 116.63% 110.23% 119.74% 118.69% 115.55% 115.84% 100.00%
ROE 2.93 % 2.63 % 2.65 % 3.08 % 2.48 % 2.44 % 1.55 % 52.82%
  QoQ % 11.41% -0.75% -13.96% 24.19% 1.64% 57.42% -
  Horiz. % 189.03% 169.68% 170.97% 198.71% 160.00% 157.42% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.83 30.47 27.93 31.75 25.83 24.55 17.62 51.36%
  QoQ % 7.75% 9.09% -12.03% 22.92% 5.21% 39.33% -
  Horiz. % 186.32% 172.93% 158.51% 180.19% 146.59% 139.33% 100.00%
EPS 10.65 9.41 9.14 10.34 8.10 7.80 4.87 68.40%
  QoQ % 13.18% 2.95% -11.61% 27.65% 3.85% 60.16% -
  Horiz. % 218.69% 193.22% 187.68% 212.32% 166.32% 160.16% 100.00%
DPS 0.00 4.00 0.00 5.25 0.00 3.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.67% 0.00% 140.00% 0.00% 100.00% -
NAPS 3.6400 3.5800 3.4500 3.3600 3.2600 3.2000 3.1500 10.11%
  QoQ % 1.68% 3.77% 2.68% 3.07% 1.87% 1.59% -
  Horiz. % 115.56% 113.65% 109.52% 106.67% 103.49% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.76 25.76 23.58 26.81 21.81 20.72 14.86 51.62%
  QoQ % 7.76% 9.25% -12.05% 22.93% 5.26% 39.43% -
  Horiz. % 186.81% 173.35% 158.68% 180.42% 146.77% 139.43% 100.00%
EPS 9.01 7.95 7.72 8.73 6.84 6.58 4.11 68.67%
  QoQ % 13.33% 2.98% -11.57% 27.63% 3.95% 60.10% -
  Horiz. % 219.22% 193.43% 187.83% 212.41% 166.42% 160.10% 100.00%
DPS 0.00 3.38 0.00 4.43 0.00 3.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.62% 0.00% 139.75% 0.00% 100.00% -
NAPS 3.0778 3.0264 2.9129 2.8373 2.7519 2.7014 2.6570 10.29%
  QoQ % 1.70% 3.90% 2.66% 3.10% 1.87% 1.67% -
  Horiz. % 115.84% 113.90% 109.63% 106.79% 103.57% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.7200 6.6700 6.9500 6.2400 6.0000 5.5000 4.2800 -
P/RPS 23.51 21.89 24.89 19.66 23.23 22.40 24.29 -2.15%
  QoQ % 7.40% -12.05% 26.60% -15.37% 3.71% -7.78% -
  Horiz. % 96.79% 90.12% 102.47% 80.94% 95.64% 92.22% 100.00%
P/EPS 72.49 70.88 76.04 60.35 74.07 70.51 87.89 -12.04%
  QoQ % 2.27% -6.79% 26.00% -18.52% 5.05% -19.77% -
  Horiz. % 82.48% 80.65% 86.52% 68.67% 84.28% 80.23% 100.00%
EY 1.38 1.41 1.32 1.66 1.35 1.42 1.14 13.57%
  QoQ % -2.13% 6.82% -20.48% 22.96% -4.93% 24.56% -
  Horiz. % 121.05% 123.68% 115.79% 145.61% 118.42% 124.56% 100.00%
DY 0.00 0.60 0.00 0.84 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.24% 0.00% 123.53% 0.00% 100.00% -
P/NAPS 2.12 1.86 2.01 1.86 1.84 1.72 1.36 34.40%
  QoQ % 13.98% -7.46% 8.06% 1.09% 6.98% 26.47% -
  Horiz. % 155.88% 136.76% 147.79% 136.76% 135.29% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 -
Price 8.8100 7.2200 6.6500 6.1800 6.2300 5.8800 5.5500 -
P/RPS 26.83 23.69 23.81 19.47 24.12 23.95 31.50 -10.14%
  QoQ % 13.25% -0.50% 22.29% -19.28% 0.71% -23.97% -
  Horiz. % 85.17% 75.21% 75.59% 61.81% 76.57% 76.03% 100.00%
P/EPS 82.72 76.73 72.76 59.77 76.91 75.38 113.96 -19.22%
  QoQ % 7.81% 5.46% 21.73% -22.29% 2.03% -33.85% -
  Horiz. % 72.59% 67.33% 63.85% 52.45% 67.49% 66.15% 100.00%
EY 1.21 1.30 1.37 1.67 1.30 1.33 0.88 23.63%
  QoQ % -6.92% -5.11% -17.96% 28.46% -2.26% 51.14% -
  Horiz. % 137.50% 147.73% 155.68% 189.77% 147.73% 151.14% 100.00%
DY 0.00 0.55 0.00 0.85 0.00 0.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.94% 0.00% 132.81% 0.00% 100.00% -
P/NAPS 2.42 2.02 1.93 1.84 1.91 1.84 1.76 23.63%
  QoQ % 19.80% 4.66% 4.89% -3.66% 3.80% 4.55% -
  Horiz. % 137.50% 114.77% 109.66% 104.55% 108.52% 104.55% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers