Highlights

[GENP] QoQ Quarter Result on 2010-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     27.17%    YoY -     31.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 344,515 364,382 271,116 296,705 249,119 231,168 211,591 38.36%
  QoQ % -5.45% 34.40% -8.62% 19.10% 7.77% 9.25% -
  Horiz. % 162.82% 172.21% 128.13% 140.23% 117.74% 109.25% 100.00%
PBT 150,723 190,934 132,083 139,531 109,847 95,586 94,775 36.21%
  QoQ % -21.06% 44.56% -5.34% 27.02% 14.92% 0.86% -
  Horiz. % 159.03% 201.46% 139.36% 147.22% 115.90% 100.86% 100.00%
Tax -37,475 -49,818 -37,271 -36,241 -29,491 -25,097 -24,703 31.99%
  QoQ % 24.78% -33.66% -2.84% -22.89% -17.51% -1.59% -
  Horiz. % 151.70% 201.67% 150.88% 146.71% 119.38% 101.59% 100.00%
NP 113,248 141,116 94,812 103,290 80,356 70,489 70,072 37.68%
  QoQ % -19.75% 48.84% -8.21% 28.54% 14.00% 0.60% -
  Horiz. % 161.62% 201.39% 135.31% 147.41% 114.68% 100.60% 100.00%
NP to SH 113,761 139,900 94,329 102,767 80,809 71,384 69,250 39.18%
  QoQ % -18.68% 48.31% -8.21% 27.17% 13.20% 3.08% -
  Horiz. % 164.28% 202.02% 136.22% 148.40% 116.69% 103.08% 100.00%
Tax Rate 24.86 % 26.09 % 28.22 % 25.97 % 26.85 % 26.26 % 26.06 % -3.09%
  QoQ % -4.71% -7.55% 8.66% -3.28% 2.25% 0.77% -
  Horiz. % 95.40% 100.12% 108.29% 99.65% 103.03% 100.77% 100.00%
Total Cost 231,267 223,266 176,304 193,415 168,763 160,679 141,519 38.70%
  QoQ % 3.58% 26.64% -8.85% 14.61% 5.03% 13.54% -
  Horiz. % 163.42% 157.76% 124.58% 136.67% 119.25% 113.54% 100.00%
Net Worth 3,149,487 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 13.22%
  QoQ % 3.01% 3.84% 2.63% 3.88% 1.70% 3.90% -
  Horiz. % 120.49% 116.97% 112.65% 109.76% 105.66% 103.90% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 32,243 - 64,513 - 30,343 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.26% 0.00% 212.61% 0.00% 100.00% -
Div Payout % - % 23.05 % - % 62.78 % - % 42.51 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.22% 0.00% 147.68% 0.00% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 3,149,487 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 2,613,922 13.22%
  QoQ % 3.01% 3.84% 2.63% 3.88% 1.70% 3.90% -
  Horiz. % 120.49% 116.97% 112.65% 109.76% 105.66% 103.90% 100.00%
NOSH 758,912 758,676 758,881 758,988 758,769 758,597 757,658 0.11%
  QoQ % 0.03% -0.03% -0.01% 0.03% 0.02% 0.12% -
  Horiz. % 100.17% 100.13% 100.16% 100.18% 100.15% 100.12% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 32.87 % 38.73 % 34.97 % 34.81 % 32.26 % 30.49 % 33.12 % -0.50%
  QoQ % -15.13% 10.75% 0.46% 7.90% 5.81% -7.94% -
  Horiz. % 99.25% 116.94% 105.59% 105.10% 97.40% 92.06% 100.00%
ROE 3.61 % 4.58 % 3.20 % 3.58 % 2.93 % 2.63 % 2.65 % 22.86%
  QoQ % -21.18% 43.12% -10.61% 22.18% 11.41% -0.75% -
  Horiz. % 136.23% 172.83% 120.75% 135.09% 110.57% 99.25% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.40 48.03 35.73 39.09 32.83 30.47 27.93 38.21%
  QoQ % -5.48% 34.42% -8.60% 19.07% 7.75% 9.09% -
  Horiz. % 162.55% 171.97% 127.93% 139.96% 117.54% 109.09% 100.00%
EPS 14.99 18.44 12.43 13.54 10.65 9.41 9.14 39.03%
  QoQ % -18.71% 48.35% -8.20% 27.14% 13.18% 2.95% -
  Horiz. % 164.00% 201.75% 136.00% 148.14% 116.52% 102.95% 100.00%
DPS 0.00 4.25 0.00 8.50 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.25% 0.00% 212.50% 0.00% 100.00% -
NAPS 4.1500 4.0300 3.8800 3.7800 3.6400 3.5800 3.4500 13.09%
  QoQ % 2.98% 3.87% 2.65% 3.85% 1.68% 3.77% -
  Horiz. % 120.29% 116.81% 112.46% 109.57% 105.51% 103.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.39 40.61 30.21 33.06 27.76 25.76 23.58 38.35%
  QoQ % -5.47% 34.43% -8.62% 19.09% 7.76% 9.25% -
  Horiz. % 162.81% 172.22% 128.12% 140.20% 117.73% 109.25% 100.00%
EPS 12.68 15.59 10.51 11.45 9.01 7.95 7.72 39.17%
  QoQ % -18.67% 48.33% -8.21% 27.08% 13.33% 2.98% -
  Horiz. % 164.25% 201.94% 136.14% 148.32% 116.71% 102.98% 100.00%
DPS 0.00 3.59 0.00 7.19 0.00 3.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.21% 0.00% 212.72% 0.00% 100.00% -
NAPS 3.5097 3.4072 3.2813 3.1971 3.0778 3.0264 2.9129 13.22%
  QoQ % 3.01% 3.84% 2.63% 3.88% 1.70% 3.90% -
  Horiz. % 120.49% 116.97% 112.65% 109.76% 105.66% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 7.0000 7.9200 8.0000 8.8000 7.7200 6.6700 6.9500 -
P/RPS 15.42 16.49 22.39 22.51 23.51 21.89 24.89 -27.31%
  QoQ % -6.49% -26.35% -0.53% -4.25% 7.40% -12.05% -
  Horiz. % 61.95% 66.25% 89.96% 90.44% 94.46% 87.95% 100.00%
P/EPS 46.70 42.95 64.36 64.99 72.49 70.88 76.04 -27.73%
  QoQ % 8.73% -33.27% -0.97% -10.35% 2.27% -6.79% -
  Horiz. % 61.42% 56.48% 84.64% 85.47% 95.33% 93.21% 100.00%
EY 2.14 2.33 1.55 1.54 1.38 1.41 1.32 37.96%
  QoQ % -8.15% 50.32% 0.65% 11.59% -2.13% 6.82% -
  Horiz. % 162.12% 176.52% 117.42% 116.67% 104.55% 106.82% 100.00%
DY 0.00 0.54 0.00 0.97 0.00 0.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.00% 0.00% 161.67% 0.00% 100.00% -
P/NAPS 1.69 1.97 2.06 2.33 2.12 1.86 2.01 -10.91%
  QoQ % -14.21% -4.37% -11.59% 9.91% 13.98% -7.46% -
  Horiz. % 84.08% 98.01% 102.49% 115.92% 105.47% 92.54% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 25/05/11 22/02/11 24/11/10 25/08/10 26/05/10 -
Price 8.0300 7.0400 7.9500 7.9700 8.8100 7.2200 6.6500 -
P/RPS 17.69 14.66 22.25 20.39 26.83 23.69 23.81 -17.95%
  QoQ % 20.67% -34.11% 9.12% -24.00% 13.25% -0.50% -
  Horiz. % 74.30% 61.57% 93.45% 85.64% 112.68% 99.50% 100.00%
P/EPS 53.57 38.18 63.96 58.86 82.72 76.73 72.76 -18.45%
  QoQ % 40.31% -40.31% 8.66% -28.84% 7.81% 5.46% -
  Horiz. % 73.63% 52.47% 87.91% 80.90% 113.69% 105.46% 100.00%
EY 1.87 2.62 1.56 1.70 1.21 1.30 1.37 23.03%
  QoQ % -28.63% 67.95% -8.24% 40.50% -6.92% -5.11% -
  Horiz. % 136.50% 191.24% 113.87% 124.09% 88.32% 94.89% 100.00%
DY 0.00 0.60 0.00 1.07 0.00 0.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.09% 0.00% 194.55% 0.00% 100.00% -
P/NAPS 1.93 1.75 2.05 2.11 2.42 2.02 1.93 -
  QoQ % 10.29% -14.63% -2.84% -12.81% 19.80% 4.66% -
  Horiz. % 100.00% 90.67% 106.22% 109.33% 125.39% 104.66% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers