Highlights

[GENP] QoQ Quarter Result on 2010-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -11.62%    YoY -     87.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 296,705 249,119 231,168 211,591 240,565 195,674 185,967 36.42%
  QoQ % 19.10% 7.77% 9.25% -12.04% 22.94% 5.22% -
  Horiz. % 159.55% 133.96% 124.31% 113.78% 129.36% 105.22% 100.00%
PBT 139,531 109,847 95,586 94,775 96,216 81,134 76,800 48.73%
  QoQ % 27.02% 14.92% 0.86% -1.50% 18.59% 5.64% -
  Horiz. % 181.68% 143.03% 124.46% 123.40% 125.28% 105.64% 100.00%
Tax -36,241 -29,491 -25,097 -24,703 -17,243 -18,605 -17,224 63.98%
  QoQ % -22.89% -17.51% -1.59% -43.26% 7.32% -8.02% -
  Horiz. % 210.41% 171.22% 145.71% 143.42% 100.11% 108.02% 100.00%
NP 103,290 80,356 70,489 70,072 78,973 62,529 59,576 44.17%
  QoQ % 28.54% 14.00% 0.60% -11.27% 26.30% 4.96% -
  Horiz. % 173.38% 134.88% 118.32% 117.62% 132.56% 104.96% 100.00%
NP to SH 102,767 80,809 71,384 69,250 78,353 61,358 59,088 44.48%
  QoQ % 27.17% 13.20% 3.08% -11.62% 27.70% 3.84% -
  Horiz. % 173.92% 136.76% 120.81% 117.20% 132.60% 103.84% 100.00%
Tax Rate 25.97 % 26.85 % 26.26 % 26.06 % 17.92 % 22.93 % 22.43 % 10.23%
  QoQ % -3.28% 2.25% 0.77% 45.42% -21.85% 2.23% -
  Horiz. % 115.78% 119.71% 117.08% 116.18% 79.89% 102.23% 100.00%
Total Cost 193,415 168,763 160,679 141,519 161,592 133,145 126,391 32.69%
  QoQ % 14.61% 5.03% 13.54% -12.42% 21.37% 5.34% -
  Horiz. % 153.03% 133.52% 127.13% 111.97% 127.85% 105.34% 100.00%
Net Worth 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 11.85%
  QoQ % 3.88% 1.70% 3.90% 2.66% 3.10% 1.87% -
  Horiz. % 118.35% 113.93% 112.03% 107.83% 105.03% 101.87% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 64,513 - 30,343 - 39,782 - 28,407 72.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.10% 0.00% 106.82% 0.00% 140.04% 0.00% 100.00%
Div Payout % 62.78 % - % 42.51 % - % 50.77 % - % 48.08 % 19.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.57% 0.00% 88.42% 0.00% 105.59% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 2,868,975 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 11.85%
  QoQ % 3.88% 1.70% 3.90% 2.66% 3.10% 1.87% -
  Horiz. % 118.35% 113.93% 112.03% 107.83% 105.03% 101.87% 100.00%
NOSH 758,988 758,769 758,597 757,658 757,765 757,506 757,538 0.13%
  QoQ % 0.03% 0.02% 0.12% -0.01% 0.03% -0.00% -
  Horiz. % 100.19% 100.16% 100.14% 100.02% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.81 % 32.26 % 30.49 % 33.12 % 32.83 % 31.96 % 32.04 % 5.67%
  QoQ % 7.90% 5.81% -7.94% 0.88% 2.72% -0.25% -
  Horiz. % 108.65% 100.69% 95.16% 103.37% 102.47% 99.75% 100.00%
ROE 3.58 % 2.93 % 2.63 % 2.65 % 3.08 % 2.48 % 2.44 % 29.03%
  QoQ % 22.18% 11.41% -0.75% -13.96% 24.19% 1.64% -
  Horiz. % 146.72% 120.08% 107.79% 108.61% 126.23% 101.64% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.09 32.83 30.47 27.93 31.75 25.83 24.55 36.24%
  QoQ % 19.07% 7.75% 9.09% -12.03% 22.92% 5.21% -
  Horiz. % 159.23% 133.73% 124.11% 113.77% 129.33% 105.21% 100.00%
EPS 13.54 10.65 9.41 9.14 10.34 8.10 7.80 44.29%
  QoQ % 27.14% 13.18% 2.95% -11.61% 27.65% 3.85% -
  Horiz. % 173.59% 136.54% 120.64% 117.18% 132.56% 103.85% 100.00%
DPS 8.50 0.00 4.00 0.00 5.25 0.00 3.75 72.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 226.67% 0.00% 106.67% 0.00% 140.00% 0.00% 100.00%
NAPS 3.7800 3.6400 3.5800 3.4500 3.3600 3.2600 3.2000 11.71%
  QoQ % 3.85% 1.68% 3.77% 2.68% 3.07% 1.87% -
  Horiz. % 118.12% 113.75% 111.88% 107.81% 105.00% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.06 27.76 25.76 23.58 26.81 21.81 20.72 36.43%
  QoQ % 19.09% 7.76% 9.25% -12.05% 22.93% 5.26% -
  Horiz. % 159.56% 133.98% 124.32% 113.80% 129.39% 105.26% 100.00%
EPS 11.45 9.01 7.95 7.72 8.73 6.84 6.58 44.53%
  QoQ % 27.08% 13.33% 2.98% -11.57% 27.63% 3.95% -
  Horiz. % 174.01% 136.93% 120.82% 117.33% 132.67% 103.95% 100.00%
DPS 7.19 0.00 3.38 0.00 4.43 0.00 3.17 72.37%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 226.81% 0.00% 106.62% 0.00% 139.75% 0.00% 100.00%
NAPS 3.1971 3.0778 3.0264 2.9129 2.8373 2.7519 2.7014 11.85%
  QoQ % 3.88% 1.70% 3.90% 2.66% 3.10% 1.87% -
  Horiz. % 118.35% 113.93% 112.03% 107.83% 105.03% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.8000 7.7200 6.6700 6.9500 6.2400 6.0000 5.5000 -
P/RPS 22.51 23.51 21.89 24.89 19.66 23.23 22.40 0.33%
  QoQ % -4.25% 7.40% -12.05% 26.60% -15.37% 3.71% -
  Horiz. % 100.49% 104.96% 97.72% 111.12% 87.77% 103.71% 100.00%
P/EPS 64.99 72.49 70.88 76.04 60.35 74.07 70.51 -5.28%
  QoQ % -10.35% 2.27% -6.79% 26.00% -18.52% 5.05% -
  Horiz. % 92.17% 102.81% 100.52% 107.84% 85.59% 105.05% 100.00%
EY 1.54 1.38 1.41 1.32 1.66 1.35 1.42 5.54%
  QoQ % 11.59% -2.13% 6.82% -20.48% 22.96% -4.93% -
  Horiz. % 108.45% 97.18% 99.30% 92.96% 116.90% 95.07% 100.00%
DY 0.97 0.00 0.60 0.00 0.84 0.00 0.68 26.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.65% 0.00% 88.24% 0.00% 123.53% 0.00% 100.00%
P/NAPS 2.33 2.12 1.86 2.01 1.86 1.84 1.72 22.36%
  QoQ % 9.91% 13.98% -7.46% 8.06% 1.09% 6.98% -
  Horiz. % 135.47% 123.26% 108.14% 116.86% 108.14% 106.98% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 -
Price 7.9700 8.8100 7.2200 6.6500 6.1800 6.2300 5.8800 -
P/RPS 20.39 26.83 23.69 23.81 19.47 24.12 23.95 -10.15%
  QoQ % -24.00% 13.25% -0.50% 22.29% -19.28% 0.71% -
  Horiz. % 85.14% 112.03% 98.91% 99.42% 81.29% 100.71% 100.00%
P/EPS 58.86 82.72 76.73 72.76 59.77 76.91 75.38 -15.17%
  QoQ % -28.84% 7.81% 5.46% 21.73% -22.29% 2.03% -
  Horiz. % 78.08% 109.74% 101.79% 96.52% 79.29% 102.03% 100.00%
EY 1.70 1.21 1.30 1.37 1.67 1.30 1.33 17.73%
  QoQ % 40.50% -6.92% -5.11% -17.96% 28.46% -2.26% -
  Horiz. % 127.82% 90.98% 97.74% 103.01% 125.56% 97.74% 100.00%
DY 1.07 0.00 0.55 0.00 0.85 0.00 0.64 40.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.19% 0.00% 85.94% 0.00% 132.81% 0.00% 100.00%
P/NAPS 2.11 2.42 2.02 1.93 1.84 1.91 1.84 9.53%
  QoQ % -12.81% 19.80% 4.66% 4.89% -3.66% 3.80% -
  Horiz. % 114.67% 131.52% 109.78% 104.89% 100.00% 103.80% 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