Highlights

[GENP] QoQ Quarter Result on 2012-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -4.79%    YoY -     -7.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 342,450 290,734 343,039 340,142 326,569 294,043 272,663 16.39%
  QoQ % 17.79% -15.25% 0.85% 4.16% 11.06% 7.84% -
  Horiz. % 125.59% 106.63% 125.81% 124.75% 119.77% 107.84% 100.00%
PBT 43,975 53,294 58,385 98,963 112,995 87,872 104,008 -43.64%
  QoQ % -17.49% -8.72% -41.00% -12.42% 28.59% -15.51% -
  Horiz. % 42.28% 51.24% 56.14% 95.15% 108.64% 84.49% 100.00%
Tax -16,431 -12,755 -15,088 -12,614 -22,152 -20,479 -26,720 -27.67%
  QoQ % -28.82% 15.46% -19.61% 43.06% -8.17% 23.36% -
  Horiz. % 61.49% 47.74% 56.47% 47.21% 82.90% 76.64% 100.00%
NP 27,544 40,539 43,297 86,349 90,843 67,393 77,288 -49.70%
  QoQ % -32.06% -6.37% -49.86% -4.95% 34.80% -12.80% -
  Horiz. % 35.64% 52.45% 56.02% 111.72% 117.54% 87.20% 100.00%
NP to SH 36,348 42,364 44,025 87,026 91,408 69,835 78,794 -40.27%
  QoQ % -14.20% -3.77% -49.41% -4.79% 30.89% -11.37% -
  Horiz. % 46.13% 53.77% 55.87% 110.45% 116.01% 88.63% 100.00%
Tax Rate 37.36 % 23.93 % 25.84 % 12.75 % 19.60 % 23.31 % 25.69 % 28.33%
  QoQ % 56.12% -7.39% 102.67% -34.95% -15.92% -9.26% -
  Horiz. % 145.43% 93.15% 100.58% 49.63% 76.29% 90.74% 100.00%
Total Cost 314,906 250,195 299,742 253,793 235,726 226,650 195,375 37.43%
  QoQ % 25.86% -16.53% 18.10% 7.66% 4.00% 16.01% -
  Horiz. % 161.18% 128.06% 153.42% 129.90% 120.65% 116.01% 100.00%
Net Worth 3,399,562 3,469,596 3,461,275 3,421,859 3,345,305 3,294,390 3,264,106 2.75%
  QoQ % -2.02% 0.24% 1.15% 2.29% 1.55% 0.93% -
  Horiz. % 104.15% 106.30% 106.04% 104.83% 102.49% 100.93% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 333,885 28,470 - 62,594 - 32,260 - -
  QoQ % 1,072.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,034.96% 88.25% 0.00% 194.03% 0.00% 100.00% -
Div Payout % 918.58 % 67.20 % - % 71.93 % - % 46.20 % - % -
  QoQ % 1,266.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,988.27% 145.45% 0.00% 155.69% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,399,562 3,469,596 3,461,275 3,421,859 3,345,305 3,294,390 3,264,106 2.75%
  QoQ % -2.02% 0.24% 1.15% 2.29% 1.55% 0.93% -
  Horiz. % 104.15% 106.30% 106.04% 104.83% 102.49% 100.93% 100.00%
NOSH 758,830 759,211 759,051 758,727 758,572 759,076 759,094 -0.02%
  QoQ % -0.05% 0.02% 0.04% 0.02% -0.07% -0.00% -
  Horiz. % 99.97% 100.02% 99.99% 99.95% 99.93% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.04 % 13.94 % 12.62 % 25.39 % 27.82 % 22.92 % 28.35 % -56.80%
  QoQ % -42.32% 10.46% -50.30% -8.73% 21.38% -19.15% -
  Horiz. % 28.36% 49.17% 44.51% 89.56% 98.13% 80.85% 100.00%
ROE 1.07 % 1.22 % 1.27 % 2.54 % 2.73 % 2.12 % 2.41 % -41.77%
  QoQ % -12.30% -3.94% -50.00% -6.96% 28.77% -12.03% -
  Horiz. % 44.40% 50.62% 52.70% 105.39% 113.28% 87.97% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.13 38.29 45.19 44.83 43.05 38.74 35.92 16.42%
  QoQ % 17.86% -15.27% 0.80% 4.13% 11.13% 7.85% -
  Horiz. % 125.64% 106.60% 125.81% 124.81% 119.85% 107.85% 100.00%
EPS 4.79 5.58 5.80 11.47 12.05 9.20 10.38 -40.26%
  QoQ % -14.16% -3.79% -49.43% -4.81% 30.98% -11.37% -
  Horiz. % 46.15% 53.76% 55.88% 110.50% 116.09% 88.63% 100.00%
DPS 44.00 3.75 0.00 8.25 0.00 4.25 0.00 -
  QoQ % 1,073.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,035.29% 88.24% 0.00% 194.12% 0.00% 100.00% -
NAPS 4.4800 4.5700 4.5600 4.5100 4.4100 4.3400 4.3000 2.77%
  QoQ % -1.97% 0.22% 1.11% 2.27% 1.61% 0.93% -
  Horiz. % 104.19% 106.28% 106.05% 104.88% 102.56% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.16 32.40 38.23 37.90 36.39 32.77 30.39 16.37%
  QoQ % 17.78% -15.25% 0.87% 4.15% 11.05% 7.83% -
  Horiz. % 125.57% 106.61% 125.80% 124.71% 119.74% 107.83% 100.00%
EPS 4.05 4.72 4.91 9.70 10.19 7.78 8.78 -40.27%
  QoQ % -14.19% -3.87% -49.38% -4.81% 30.98% -11.39% -
  Horiz. % 46.13% 53.76% 55.92% 110.48% 116.06% 88.61% 100.00%
DPS 37.21 3.17 0.00 6.98 0.00 3.60 0.00 -
  QoQ % 1,073.82% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,033.61% 88.06% 0.00% 193.89% 0.00% 100.00% -
NAPS 3.7884 3.8665 3.8572 3.8133 3.7279 3.6712 3.6375 2.74%
  QoQ % -2.02% 0.24% 1.15% 2.29% 1.54% 0.93% -
  Horiz. % 104.15% 106.30% 106.04% 104.83% 102.49% 100.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 9.4000 9.2300 8.6500 9.0000 9.2000 9.3000 9.4900 -
P/RPS 20.83 24.10 19.14 20.08 21.37 24.01 26.42 -14.64%
  QoQ % -13.57% 25.91% -4.68% -6.04% -11.00% -9.12% -
  Horiz. % 78.84% 91.22% 72.45% 76.00% 80.89% 90.88% 100.00%
P/EPS 196.24 165.41 149.14 78.47 76.35 101.09 91.43 66.31%
  QoQ % 18.64% 10.91% 90.06% 2.78% -24.47% 10.57% -
  Horiz. % 214.63% 180.91% 163.12% 85.83% 83.51% 110.57% 100.00%
EY 0.51 0.60 0.67 1.27 1.31 0.99 1.09 -39.70%
  QoQ % -15.00% -10.45% -47.24% -3.05% 32.32% -9.17% -
  Horiz. % 46.79% 55.05% 61.47% 116.51% 120.18% 90.83% 100.00%
DY 4.68 0.41 0.00 0.92 0.00 0.46 0.00 -
  QoQ % 1,041.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,017.39% 89.13% 0.00% 200.00% 0.00% 100.00% -
P/NAPS 2.10 2.02 1.90 2.00 2.09 2.14 2.21 -3.34%
  QoQ % 3.96% 6.32% -5.00% -4.31% -2.34% -3.17% -
  Horiz. % 95.02% 91.40% 85.97% 90.50% 94.57% 96.83% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 10.7800 9.0000 9.0000 8.4700 8.4800 9.3400 9.0000 -
P/RPS 23.89 23.50 19.91 18.89 19.70 24.11 25.06 -3.13%
  QoQ % 1.66% 18.03% 5.40% -4.11% -18.29% -3.79% -
  Horiz. % 95.33% 93.77% 79.45% 75.38% 78.61% 96.21% 100.00%
P/EPS 225.05 161.29 155.17 73.84 70.37 101.52 86.71 88.75%
  QoQ % 39.53% 3.94% 110.14% 4.93% -30.68% 17.08% -
  Horiz. % 259.54% 186.01% 178.95% 85.16% 81.16% 117.08% 100.00%
EY 0.44 0.62 0.64 1.35 1.42 0.99 1.15 -47.27%
  QoQ % -29.03% -3.12% -52.59% -4.93% 43.43% -13.91% -
  Horiz. % 38.26% 53.91% 55.65% 117.39% 123.48% 86.09% 100.00%
DY 4.08 0.42 0.00 0.97 0.00 0.46 0.00 -
  QoQ % 871.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 886.96% 91.30% 0.00% 210.87% 0.00% 100.00% -
P/NAPS 2.41 1.97 1.97 1.88 1.92 2.15 2.09 9.95%
  QoQ % 22.34% 0.00% 4.79% -2.08% -10.70% 2.87% -
  Horiz. % 115.31% 94.26% 94.26% 89.95% 91.87% 102.87% 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