Highlights

[GENP] QoQ TTM Result on 2009-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -19.08%    YoY -     -57.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 878,998 833,797 755,567 669,374 760,343 896,311 1,036,003 -10.40%
  QoQ % 5.42% 10.35% 12.88% -11.96% -15.17% -13.48% -
  Horiz. % 84.85% 80.48% 72.93% 64.61% 73.39% 86.52% 100.00%
PBT 367,711 348,925 301,934 248,994 306,654 387,472 482,886 -16.65%
  QoQ % 5.38% 15.56% 21.26% -18.80% -20.86% -19.76% -
  Horiz. % 76.15% 72.26% 62.53% 51.56% 63.50% 80.24% 100.00%
Tax -85,648 -77,775 -63,964 -53,588 -65,031 -88,739 -105,659 -13.10%
  QoQ % -10.12% -21.59% -19.36% 17.60% 26.72% 16.01% -
  Horiz. % 81.06% 73.61% 60.54% 50.72% 61.55% 83.99% 100.00%
NP 282,063 271,150 237,970 195,406 241,623 298,733 377,227 -17.66%
  QoQ % 4.02% 13.94% 21.78% -19.13% -19.12% -20.81% -
  Horiz. % 74.77% 71.88% 63.08% 51.80% 64.05% 79.19% 100.00%
NP to SH 280,345 268,049 235,661 194,170 239,956 295,953 373,252 -17.42%
  QoQ % 4.59% 13.74% 21.37% -19.08% -18.92% -20.71% -
  Horiz. % 75.11% 71.81% 63.14% 52.02% 64.29% 79.29% 100.00%
Tax Rate 23.29 % 22.29 % 21.18 % 21.52 % 21.21 % 22.90 % 21.88 % 4.26%
  QoQ % 4.49% 5.24% -1.58% 1.46% -7.38% 4.66% -
  Horiz. % 106.44% 101.87% 96.80% 98.35% 96.94% 104.66% 100.00%
Total Cost 596,935 562,647 517,597 473,968 518,720 597,578 658,776 -6.38%
  QoQ % 6.09% 8.70% 9.21% -8.63% -13.20% -9.29% -
  Horiz. % 90.61% 85.41% 78.57% 71.95% 78.74% 90.71% 100.00%
Net Worth 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 10.27%
  QoQ % 3.90% 2.66% 3.10% 1.87% 1.67% 1.61% -
  Horiz. % 115.74% 111.40% 108.51% 105.24% 103.31% 101.61% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 70,126 68,190 68,190 66,253 66,253 75,653 75,653 -4.94%
  QoQ % 2.84% 0.00% 2.92% 0.00% -12.42% 0.00% -
  Horiz. % 92.69% 90.14% 90.14% 87.58% 87.58% 100.00% 100.00%
Div Payout % 25.01 % 25.44 % 28.94 % 34.12 % 27.61 % 25.56 % 20.27 % 15.08%
  QoQ % -1.69% -12.09% -15.18% 23.58% 8.02% 26.10% -
  Horiz. % 123.38% 125.51% 142.77% 168.33% 136.21% 126.10% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 2,346,451 10.27%
  QoQ % 3.90% 2.66% 3.10% 1.87% 1.67% 1.61% -
  Horiz. % 115.74% 111.40% 108.51% 105.24% 103.31% 101.61% 100.00%
NOSH 758,597 757,658 757,765 757,506 757,538 756,919 756,919 0.15%
  QoQ % 0.12% -0.01% 0.03% -0.00% 0.08% 0.00% -
  Horiz. % 100.22% 100.10% 100.11% 100.08% 100.08% 100.00% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.09 % 32.52 % 31.50 % 29.19 % 31.78 % 33.33 % 36.41 % -8.10%
  QoQ % -1.32% 3.24% 7.91% -8.15% -4.65% -8.46% -
  Horiz. % 88.14% 89.32% 86.51% 80.17% 87.28% 91.54% 100.00%
ROE 10.32 % 10.25 % 9.26 % 7.86 % 9.90 % 12.41 % 15.91 % -25.13%
  QoQ % 0.68% 10.69% 17.81% -20.61% -20.23% -22.00% -
  Horiz. % 64.86% 64.42% 58.20% 49.40% 62.23% 78.00% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 115.87 110.05 99.71 88.37 100.37 118.42 136.87 -10.54%
  QoQ % 5.29% 10.37% 12.83% -11.96% -15.24% -13.48% -
  Horiz. % 84.66% 80.40% 72.85% 64.56% 73.33% 86.52% 100.00%
EPS 36.96 35.38 31.10 25.63 31.68 39.10 49.31 -17.53%
  QoQ % 4.47% 13.76% 21.34% -19.10% -18.98% -20.71% -
  Horiz. % 74.95% 71.75% 63.07% 51.98% 64.25% 79.29% 100.00%
DPS 9.25 9.00 9.00 8.75 8.75 10.00 10.00 -5.08%
  QoQ % 2.78% 0.00% 2.86% 0.00% -12.50% 0.00% -
  Horiz. % 92.50% 90.00% 90.00% 87.50% 87.50% 100.00% 100.00%
NAPS 3.5800 3.4500 3.3600 3.2600 3.2000 3.1500 3.1000 10.10%
  QoQ % 3.77% 2.68% 3.07% 1.87% 1.59% 1.61% -
  Horiz. % 115.48% 111.29% 108.39% 105.16% 103.23% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.95 92.92 84.20 74.59 84.73 99.88 115.45 -10.41%
  QoQ % 5.41% 10.36% 12.88% -11.97% -15.17% -13.49% -
  Horiz. % 84.84% 80.49% 72.93% 64.61% 73.39% 86.51% 100.00%
EPS 31.24 29.87 26.26 21.64 26.74 32.98 41.59 -17.41%
  QoQ % 4.59% 13.75% 21.35% -19.07% -18.92% -20.70% -
  Horiz. % 75.11% 71.82% 63.14% 52.03% 64.29% 79.30% 100.00%
DPS 7.81 7.60 7.60 7.38 7.38 8.43 8.43 -4.98%
  QoQ % 2.76% 0.00% 2.98% 0.00% -12.46% 0.00% -
  Horiz. % 92.65% 90.15% 90.15% 87.54% 87.54% 100.00% 100.00%
NAPS 3.0264 2.9129 2.8373 2.7519 2.7014 2.6570 2.6148 10.27%
  QoQ % 3.90% 2.66% 3.10% 1.87% 1.67% 1.61% -
  Horiz. % 115.74% 111.40% 108.51% 105.24% 103.31% 101.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.6700 6.9500 6.2400 6.0000 5.5000 4.2800 3.5400 -
P/RPS 5.76 6.32 6.26 6.79 5.48 3.61 2.59 70.63%
  QoQ % -8.86% 0.96% -7.81% 23.91% 51.80% 39.38% -
  Horiz. % 222.39% 244.02% 241.70% 262.16% 211.58% 139.38% 100.00%
P/EPS 18.05 19.64 20.06 23.41 17.36 10.95 7.18 85.20%
  QoQ % -8.10% -2.09% -14.31% 34.85% 58.54% 52.51% -
  Horiz. % 251.39% 273.54% 279.39% 326.04% 241.78% 152.51% 100.00%
EY 5.54 5.09 4.98 4.27 5.76 9.14 13.93 -46.01%
  QoQ % 8.84% 2.21% 16.63% -25.87% -36.98% -34.39% -
  Horiz. % 39.77% 36.54% 35.75% 30.65% 41.35% 65.61% 100.00%
DY 1.39 1.29 1.44 1.46 1.59 2.34 2.82 -37.68%
  QoQ % 7.75% -10.42% -1.37% -8.18% -32.05% -17.02% -
  Horiz. % 49.29% 45.74% 51.06% 51.77% 56.38% 82.98% 100.00%
P/NAPS 1.86 2.01 1.86 1.84 1.72 1.36 1.14 38.72%
  QoQ % -7.46% 8.06% 1.09% 6.98% 26.47% 19.30% -
  Horiz. % 163.16% 176.32% 163.16% 161.40% 150.88% 119.30% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 24/02/09 -
Price 7.2200 6.6500 6.1800 6.2300 5.8800 5.5500 4.1000 -
P/RPS 6.23 6.04 6.20 7.05 5.86 4.69 3.00 62.99%
  QoQ % 3.15% -2.58% -12.06% 20.31% 24.95% 56.33% -
  Horiz. % 207.67% 201.33% 206.67% 235.00% 195.33% 156.33% 100.00%
P/EPS 19.54 18.80 19.87 24.30 18.56 14.19 8.31 77.10%
  QoQ % 3.94% -5.39% -18.23% 30.93% 30.80% 70.76% -
  Horiz. % 235.14% 226.23% 239.11% 292.42% 223.35% 170.76% 100.00%
EY 5.12 5.32 5.03 4.11 5.39 7.04 12.03 -43.51%
  QoQ % -3.76% 5.77% 22.38% -23.75% -23.44% -41.48% -
  Horiz. % 42.56% 44.22% 41.81% 34.16% 44.80% 58.52% 100.00%
DY 1.28 1.35 1.46 1.40 1.49 1.80 2.44 -35.03%
  QoQ % -5.19% -7.53% 4.29% -6.04% -17.22% -26.23% -
  Horiz. % 52.46% 55.33% 59.84% 57.38% 61.07% 73.77% 100.00%
P/NAPS 2.02 1.93 1.84 1.91 1.84 1.76 1.32 32.90%
  QoQ % 4.66% 4.89% -3.66% 3.80% 4.55% 33.33% -
  Horiz. % 153.03% 146.21% 139.39% 144.70% 139.39% 133.33% 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.
 


 

168  139  477  1464 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 HSI-H8E 0.45+0.015 
 MNC 0.075-0.005 
 EFORCE 0.70+0.035 
 MERIDIAN 0.09-0.025 
 SEALINK 0.295+0.025 
 HSI-C7F 0.405-0.015 
 HSI-H6Q 0.39+0.025 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers