Highlights

[GENP] QoQ Quarter Result on 2011-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -8.21%    YoY -     36.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 356,468 344,515 364,382 271,116 296,705 249,119 231,168 33.37%
  QoQ % 3.47% -5.45% 34.40% -8.62% 19.10% 7.77% -
  Horiz. % 154.20% 149.03% 157.63% 117.28% 128.35% 107.77% 100.00%
PBT 127,602 150,723 190,934 132,083 139,531 109,847 95,586 21.18%
  QoQ % -15.34% -21.06% 44.56% -5.34% 27.02% 14.92% -
  Horiz. % 133.49% 157.68% 199.75% 138.18% 145.97% 114.92% 100.00%
Tax -34,100 -37,475 -49,818 -37,271 -36,241 -29,491 -25,097 22.61%
  QoQ % 9.01% 24.78% -33.66% -2.84% -22.89% -17.51% -
  Horiz. % 135.87% 149.32% 198.50% 148.51% 144.40% 117.51% 100.00%
NP 93,502 113,248 141,116 94,812 103,290 80,356 70,489 20.66%
  QoQ % -17.44% -19.75% 48.84% -8.21% 28.54% 14.00% -
  Horiz. % 132.65% 160.66% 200.20% 134.51% 146.53% 114.00% 100.00%
NP to SH 94,041 113,761 139,900 94,329 102,767 80,809 71,384 20.11%
  QoQ % -17.33% -18.68% 48.31% -8.21% 27.17% 13.20% -
  Horiz. % 131.74% 159.36% 195.98% 132.14% 143.96% 113.20% 100.00%
Tax Rate 26.72 % 24.86 % 26.09 % 28.22 % 25.97 % 26.85 % 26.26 % 1.16%
  QoQ % 7.48% -4.71% -7.55% 8.66% -3.28% 2.25% -
  Horiz. % 101.75% 94.67% 99.35% 107.46% 98.90% 102.25% 100.00%
Total Cost 262,966 231,267 223,266 176,304 193,415 168,763 160,679 38.75%
  QoQ % 13.71% 3.58% 26.64% -8.85% 14.61% 5.03% -
  Horiz. % 163.66% 143.93% 138.95% 109.72% 120.37% 105.03% 100.00%
Net Worth 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 12.30%
  QoQ % 2.66% 3.01% 3.84% 2.63% 3.88% 1.70% -
  Horiz. % 119.06% 115.97% 112.58% 108.42% 105.64% 101.70% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 91,080 - 32,243 - 64,513 - 30,343 107.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.16% 0.00% 106.26% 0.00% 212.61% 0.00% 100.00%
Div Payout % 96.85 % - % 23.05 % - % 62.78 % - % 42.51 % 72.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.83% 0.00% 54.22% 0.00% 147.68% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,233,371 3,149,487 3,057,467 2,944,461 2,868,975 2,761,922 2,715,778 12.30%
  QoQ % 2.66% 3.01% 3.84% 2.63% 3.88% 1.70% -
  Horiz. % 119.06% 115.97% 112.58% 108.42% 105.64% 101.70% 100.00%
NOSH 759,007 758,912 758,676 758,881 758,988 758,769 758,597 0.04%
  QoQ % 0.01% 0.03% -0.03% -0.01% 0.03% 0.02% -
  Horiz. % 100.05% 100.04% 100.01% 100.04% 100.05% 100.02% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.23 % 32.87 % 38.73 % 34.97 % 34.81 % 32.26 % 30.49 % -9.52%
  QoQ % -20.20% -15.13% 10.75% 0.46% 7.90% 5.81% -
  Horiz. % 86.03% 107.81% 127.03% 114.69% 114.17% 105.81% 100.00%
ROE 2.91 % 3.61 % 4.58 % 3.20 % 3.58 % 2.93 % 2.63 % 6.96%
  QoQ % -19.39% -21.18% 43.12% -10.61% 22.18% 11.41% -
  Horiz. % 110.65% 137.26% 174.14% 121.67% 136.12% 111.41% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 46.97 45.40 48.03 35.73 39.09 32.83 30.47 33.34%
  QoQ % 3.46% -5.48% 34.42% -8.60% 19.07% 7.75% -
  Horiz. % 154.15% 149.00% 157.63% 117.26% 128.29% 107.75% 100.00%
EPS 12.39 14.99 18.44 12.43 13.54 10.65 9.41 20.07%
  QoQ % -17.34% -18.71% 48.35% -8.20% 27.14% 13.18% -
  Horiz. % 131.67% 159.30% 195.96% 132.09% 143.89% 113.18% 100.00%
DPS 12.00 0.00 4.25 0.00 8.50 0.00 4.00 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 106.25% 0.00% 212.50% 0.00% 100.00%
NAPS 4.2600 4.1500 4.0300 3.8800 3.7800 3.6400 3.5800 12.26%
  QoQ % 2.65% 2.98% 3.87% 2.65% 3.85% 1.68% -
  Horiz. % 118.99% 115.92% 112.57% 108.38% 105.59% 101.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.72 38.39 40.61 30.21 33.06 27.76 25.76 33.36%
  QoQ % 3.46% -5.47% 34.43% -8.62% 19.09% 7.76% -
  Horiz. % 154.19% 149.03% 157.65% 117.27% 128.34% 107.76% 100.00%
EPS 10.48 12.68 15.59 10.51 11.45 9.01 7.95 20.16%
  QoQ % -17.35% -18.67% 48.33% -8.21% 27.08% 13.33% -
  Horiz. % 131.82% 159.50% 196.10% 132.20% 144.03% 113.33% 100.00%
DPS 10.15 0.00 3.59 0.00 7.19 0.00 3.38 107.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.30% 0.00% 106.21% 0.00% 212.72% 0.00% 100.00%
NAPS 3.6032 3.5097 3.4072 3.2813 3.1971 3.0778 3.0264 12.30%
  QoQ % 2.66% 3.01% 3.84% 2.63% 3.88% 1.70% -
  Horiz. % 119.06% 115.97% 112.58% 108.42% 105.64% 101.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 8.6000 7.0000 7.9200 8.0000 8.8000 7.7200 6.6700 -
P/RPS 18.31 15.42 16.49 22.39 22.51 23.51 21.89 -11.20%
  QoQ % 18.74% -6.49% -26.35% -0.53% -4.25% 7.40% -
  Horiz. % 83.65% 70.44% 75.33% 102.28% 102.83% 107.40% 100.00%
P/EPS 69.41 46.70 42.95 64.36 64.99 72.49 70.88 -1.38%
  QoQ % 48.63% 8.73% -33.27% -0.97% -10.35% 2.27% -
  Horiz. % 97.93% 65.89% 60.60% 90.80% 91.69% 102.27% 100.00%
EY 1.44 2.14 2.33 1.55 1.54 1.38 1.41 1.41%
  QoQ % -32.71% -8.15% 50.32% 0.65% 11.59% -2.13% -
  Horiz. % 102.13% 151.77% 165.25% 109.93% 109.22% 97.87% 100.00%
DY 1.40 0.00 0.54 0.00 0.97 0.00 0.60 75.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 0.00% 90.00% 0.00% 161.67% 0.00% 100.00%
P/NAPS 2.02 1.69 1.97 2.06 2.33 2.12 1.86 5.64%
  QoQ % 19.53% -14.21% -4.37% -11.59% 9.91% 13.98% -
  Horiz. % 108.60% 90.86% 105.91% 110.75% 125.27% 113.98% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 23/11/11 24/08/11 25/05/11 22/02/11 24/11/10 25/08/10 -
Price 9.2500 8.0300 7.0400 7.9500 7.9700 8.8100 7.2200 -
P/RPS 19.70 17.69 14.66 22.25 20.39 26.83 23.69 -11.54%
  QoQ % 11.36% 20.67% -34.11% 9.12% -24.00% 13.25% -
  Horiz. % 83.16% 74.67% 61.88% 93.92% 86.07% 113.25% 100.00%
P/EPS 74.66 53.57 38.18 63.96 58.86 82.72 76.73 -1.80%
  QoQ % 39.37% 40.31% -40.31% 8.66% -28.84% 7.81% -
  Horiz. % 97.30% 69.82% 49.76% 83.36% 76.71% 107.81% 100.00%
EY 1.34 1.87 2.62 1.56 1.70 1.21 1.30 2.04%
  QoQ % -28.34% -28.63% 67.95% -8.24% 40.50% -6.92% -
  Horiz. % 103.08% 143.85% 201.54% 120.00% 130.77% 93.08% 100.00%
DY 1.30 0.00 0.60 0.00 1.07 0.00 0.55 77.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.36% 0.00% 109.09% 0.00% 194.55% 0.00% 100.00%
P/NAPS 2.17 1.93 1.75 2.05 2.11 2.42 2.02 4.88%
  QoQ % 12.44% 10.29% -14.63% -2.84% -12.81% 19.80% -
  Horiz. % 107.43% 95.54% 86.63% 101.49% 104.46% 119.80% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers