Highlights

[GENP] QoQ Quarter Result on 2011-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -17.33%    YoY -     -8.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 326,569 294,043 272,663 356,468 344,515 364,382 271,116 13.17%
  QoQ % 11.06% 7.84% -23.51% 3.47% -5.45% 34.40% -
  Horiz. % 120.45% 108.46% 100.57% 131.48% 127.07% 134.40% 100.00%
PBT 112,995 87,872 104,008 127,602 150,723 190,934 132,083 -9.86%
  QoQ % 28.59% -15.51% -18.49% -15.34% -21.06% 44.56% -
  Horiz. % 85.55% 66.53% 78.74% 96.61% 114.11% 144.56% 100.00%
Tax -22,152 -20,479 -26,720 -34,100 -37,475 -49,818 -37,271 -29.24%
  QoQ % -8.17% 23.36% 21.64% 9.01% 24.78% -33.66% -
  Horiz. % 59.43% 54.95% 71.69% 91.49% 100.55% 133.66% 100.00%
NP 90,843 67,393 77,288 93,502 113,248 141,116 94,812 -2.80%
  QoQ % 34.80% -12.80% -17.34% -17.44% -19.75% 48.84% -
  Horiz. % 95.81% 71.08% 81.52% 98.62% 119.44% 148.84% 100.00%
NP to SH 91,408 69,835 78,794 94,041 113,761 139,900 94,329 -2.07%
  QoQ % 30.89% -11.37% -16.21% -17.33% -18.68% 48.31% -
  Horiz. % 96.90% 74.03% 83.53% 99.69% 120.60% 148.31% 100.00%
Tax Rate 19.60 % 23.31 % 25.69 % 26.72 % 24.86 % 26.09 % 28.22 % -21.52%
  QoQ % -15.92% -9.26% -3.85% 7.48% -4.71% -7.55% -
  Horiz. % 69.45% 82.60% 91.03% 94.68% 88.09% 92.45% 100.00%
Total Cost 235,726 226,650 195,375 262,966 231,267 223,266 176,304 21.30%
  QoQ % 4.00% 16.01% -25.70% 13.71% 3.58% 26.64% -
  Horiz. % 133.70% 128.56% 110.82% 149.15% 131.18% 126.64% 100.00%
Net Worth 3,345,305 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 8.86%
  QoQ % 1.55% 0.93% 0.95% 2.66% 3.01% 3.84% -
  Horiz. % 113.61% 111.88% 110.86% 109.81% 106.96% 103.84% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 32,260 - 91,080 - 32,243 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.05% 0.00% 282.48% 0.00% 100.00% -
Div Payout % - % 46.20 % - % 96.85 % - % 23.05 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.43% 0.00% 420.17% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,345,305 3,294,390 3,264,106 3,233,371 3,149,487 3,057,467 2,944,461 8.86%
  QoQ % 1.55% 0.93% 0.95% 2.66% 3.01% 3.84% -
  Horiz. % 113.61% 111.88% 110.86% 109.81% 106.96% 103.84% 100.00%
NOSH 758,572 759,076 759,094 759,007 758,912 758,676 758,881 -0.03%
  QoQ % -0.07% -0.00% 0.01% 0.01% 0.03% -0.03% -
  Horiz. % 99.96% 100.03% 100.03% 100.02% 100.00% 99.97% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 27.82 % 22.92 % 28.35 % 26.23 % 32.87 % 38.73 % 34.97 % -14.11%
  QoQ % 21.38% -19.15% 8.08% -20.20% -15.13% 10.75% -
  Horiz. % 79.55% 65.54% 81.07% 75.01% 93.99% 110.75% 100.00%
ROE 2.73 % 2.12 % 2.41 % 2.91 % 3.61 % 4.58 % 3.20 % -10.02%
  QoQ % 28.77% -12.03% -17.18% -19.39% -21.18% 43.12% -
  Horiz. % 85.31% 66.25% 75.31% 90.94% 112.81% 143.12% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.05 38.74 35.92 46.97 45.40 48.03 35.73 13.19%
  QoQ % 11.13% 7.85% -23.53% 3.46% -5.48% 34.42% -
  Horiz. % 120.49% 108.42% 100.53% 131.46% 127.06% 134.42% 100.00%
EPS 12.05 9.20 10.38 12.39 14.99 18.44 12.43 -2.04%
  QoQ % 30.98% -11.37% -16.22% -17.34% -18.71% 48.35% -
  Horiz. % 96.94% 74.01% 83.51% 99.68% 120.60% 148.35% 100.00%
DPS 0.00 4.25 0.00 12.00 0.00 4.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 282.35% 0.00% 100.00% -
NAPS 4.4100 4.3400 4.3000 4.2600 4.1500 4.0300 3.8800 8.89%
  QoQ % 1.61% 0.93% 0.94% 2.65% 2.98% 3.87% -
  Horiz. % 113.66% 111.86% 110.82% 109.79% 106.96% 103.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.39 32.77 30.39 39.72 38.39 40.61 30.21 13.17%
  QoQ % 11.05% 7.83% -23.49% 3.46% -5.47% 34.43% -
  Horiz. % 120.46% 108.47% 100.60% 131.48% 127.08% 134.43% 100.00%
EPS 10.19 7.78 8.78 10.48 12.68 15.59 10.51 -2.03%
  QoQ % 30.98% -11.39% -16.22% -17.35% -18.67% 48.33% -
  Horiz. % 96.96% 74.02% 83.54% 99.71% 120.65% 148.33% 100.00%
DPS 0.00 3.60 0.00 10.15 0.00 3.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.28% 0.00% 282.73% 0.00% 100.00% -
NAPS 3.7279 3.6712 3.6375 3.6032 3.5097 3.4072 3.2813 8.85%
  QoQ % 1.54% 0.93% 0.95% 2.66% 3.01% 3.84% -
  Horiz. % 113.61% 111.88% 110.86% 109.81% 106.96% 103.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 9.2000 9.3000 9.4900 8.6000 7.0000 7.9200 8.0000 -
P/RPS 21.37 24.01 26.42 18.31 15.42 16.49 22.39 -3.05%
  QoQ % -11.00% -9.12% 44.29% 18.74% -6.49% -26.35% -
  Horiz. % 95.44% 107.24% 118.00% 81.78% 68.87% 73.65% 100.00%
P/EPS 76.35 101.09 91.43 69.41 46.70 42.95 64.36 12.03%
  QoQ % -24.47% 10.57% 31.72% 48.63% 8.73% -33.27% -
  Horiz. % 118.63% 157.07% 142.06% 107.85% 72.56% 66.73% 100.00%
EY 1.31 0.99 1.09 1.44 2.14 2.33 1.55 -10.58%
  QoQ % 32.32% -9.17% -24.31% -32.71% -8.15% 50.32% -
  Horiz. % 84.52% 63.87% 70.32% 92.90% 138.06% 150.32% 100.00%
DY 0.00 0.46 0.00 1.40 0.00 0.54 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.19% 0.00% 259.26% 0.00% 100.00% -
P/NAPS 2.09 2.14 2.21 2.02 1.69 1.97 2.06 0.97%
  QoQ % -2.34% -3.17% 9.41% 19.53% -14.21% -4.37% -
  Horiz. % 101.46% 103.88% 107.28% 98.06% 82.04% 95.63% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 27/02/12 23/11/11 24/08/11 25/05/11 -
Price 8.4800 9.3400 9.0000 9.2500 8.0300 7.0400 7.9500 -
P/RPS 19.70 24.11 25.06 19.70 17.69 14.66 22.25 -7.77%
  QoQ % -18.29% -3.79% 27.21% 11.36% 20.67% -34.11% -
  Horiz. % 88.54% 108.36% 112.63% 88.54% 79.51% 65.89% 100.00%
P/EPS 70.37 101.52 86.71 74.66 53.57 38.18 63.96 6.56%
  QoQ % -30.68% 17.08% 16.14% 39.37% 40.31% -40.31% -
  Horiz. % 110.02% 158.72% 135.57% 116.73% 83.76% 59.69% 100.00%
EY 1.42 0.99 1.15 1.34 1.87 2.62 1.56 -6.06%
  QoQ % 43.43% -13.91% -14.18% -28.34% -28.63% 67.95% -
  Horiz. % 91.03% 63.46% 73.72% 85.90% 119.87% 167.95% 100.00%
DY 0.00 0.46 0.00 1.30 0.00 0.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.67% 0.00% 216.67% 0.00% 100.00% -
P/NAPS 1.92 2.15 2.09 2.17 1.93 1.75 2.05 -4.26%
  QoQ % -10.70% 2.87% -3.69% 12.44% 10.29% -14.63% -
  Horiz. % 93.66% 104.88% 101.95% 105.85% 94.15% 85.37% 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.
 


 

273  435  536  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.245-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 SUMATEC 0.035+0.005 
 KNM 0.39-0.01 
 VELESTO-WA 0.145-0.005 
 ALAM-WA 0.0550.00 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
Partners & Brokers