Highlights

[GENP] QoQ TTM Result on 2009-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     21.37%    YoY -     -36.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 932,443 878,998 833,797 755,567 669,374 760,343 896,311 2.67%
  QoQ % 6.08% 5.42% 10.35% 12.88% -11.96% -15.17% -
  Horiz. % 104.03% 98.07% 93.03% 84.30% 74.68% 84.83% 100.00%
PBT 396,424 367,711 348,925 301,934 248,994 306,654 387,472 1.53%
  QoQ % 7.81% 5.38% 15.56% 21.26% -18.80% -20.86% -
  Horiz. % 102.31% 94.90% 90.05% 77.92% 64.26% 79.14% 100.00%
Tax -96,534 -85,648 -77,775 -63,964 -53,588 -65,031 -88,739 5.77%
  QoQ % -12.71% -10.12% -21.59% -19.36% 17.60% 26.72% -
  Horiz. % 108.78% 96.52% 87.64% 72.08% 60.39% 73.28% 100.00%
NP 299,890 282,063 271,150 237,970 195,406 241,623 298,733 0.26%
  QoQ % 6.32% 4.02% 13.94% 21.78% -19.13% -19.12% -
  Horiz. % 100.39% 94.42% 90.77% 79.66% 65.41% 80.88% 100.00%
NP to SH 299,796 280,345 268,049 235,661 194,170 239,956 295,953 0.86%
  QoQ % 6.94% 4.59% 13.74% 21.37% -19.08% -18.92% -
  Horiz. % 101.30% 94.73% 90.57% 79.63% 65.61% 81.08% 100.00%
Tax Rate 24.35 % 23.29 % 22.29 % 21.18 % 21.52 % 21.21 % 22.90 % 4.17%
  QoQ % 4.55% 4.49% 5.24% -1.58% 1.46% -7.38% -
  Horiz. % 106.33% 101.70% 97.34% 92.49% 93.97% 92.62% 100.00%
Total Cost 632,553 596,935 562,647 517,597 473,968 518,720 597,578 3.86%
  QoQ % 5.97% 6.09% 8.70% 9.21% -8.63% -13.20% -
  Horiz. % 105.85% 99.89% 94.15% 86.62% 79.31% 86.80% 100.00%
Net Worth 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 10.29%
  QoQ % 1.70% 3.90% 2.66% 3.10% 1.87% 1.67% -
  Horiz. % 115.84% 113.90% 109.63% 106.79% 103.57% 101.67% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 70,126 70,126 68,190 68,190 66,253 66,253 75,653 -4.93%
  QoQ % 0.00% 2.84% 0.00% 2.92% 0.00% -12.42% -
  Horiz. % 92.69% 92.69% 90.14% 90.14% 87.58% 87.58% 100.00%
Div Payout % 23.39 % 25.01 % 25.44 % 28.94 % 34.12 % 27.61 % 25.56 % -5.74%
  QoQ % -6.48% -1.69% -12.09% -15.18% 23.58% 8.02% -
  Horiz. % 91.51% 97.85% 99.53% 113.22% 133.49% 108.02% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,761,922 2,715,778 2,613,922 2,546,093 2,469,469 2,424,123 2,384,297 10.29%
  QoQ % 1.70% 3.90% 2.66% 3.10% 1.87% 1.67% -
  Horiz. % 115.84% 113.90% 109.63% 106.79% 103.57% 101.67% 100.00%
NOSH 758,769 758,597 757,658 757,765 757,506 757,538 756,919 0.16%
  QoQ % 0.02% 0.12% -0.01% 0.03% -0.00% 0.08% -
  Horiz. % 100.24% 100.22% 100.10% 100.11% 100.08% 100.08% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.16 % 32.09 % 32.52 % 31.50 % 29.19 % 31.78 % 33.33 % -2.35%
  QoQ % 0.22% -1.32% 3.24% 7.91% -8.15% -4.65% -
  Horiz. % 96.49% 96.28% 97.57% 94.51% 87.58% 95.35% 100.00%
ROE 10.85 % 10.32 % 10.25 % 9.26 % 7.86 % 9.90 % 12.41 % -8.56%
  QoQ % 5.14% 0.68% 10.69% 17.81% -20.61% -20.23% -
  Horiz. % 87.43% 83.16% 82.59% 74.62% 63.34% 79.77% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 122.89 115.87 110.05 99.71 88.37 100.37 118.42 2.50%
  QoQ % 6.06% 5.29% 10.37% 12.83% -11.96% -15.24% -
  Horiz. % 103.77% 97.85% 92.93% 84.20% 74.62% 84.76% 100.00%
EPS 39.51 36.96 35.38 31.10 25.63 31.68 39.10 0.70%
  QoQ % 6.90% 4.47% 13.76% 21.34% -19.10% -18.98% -
  Horiz. % 101.05% 94.53% 90.49% 79.54% 65.55% 81.02% 100.00%
DPS 9.25 9.25 9.00 9.00 8.75 8.75 10.00 -5.06%
  QoQ % 0.00% 2.78% 0.00% 2.86% 0.00% -12.50% -
  Horiz. % 92.50% 92.50% 90.00% 90.00% 87.50% 87.50% 100.00%
NAPS 3.6400 3.5800 3.4500 3.3600 3.2600 3.2000 3.1500 10.11%
  QoQ % 1.68% 3.77% 2.68% 3.07% 1.87% 1.59% -
  Horiz. % 115.56% 113.65% 109.52% 106.67% 103.49% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.91 97.95 92.92 84.20 74.59 84.73 99.88 2.67%
  QoQ % 6.08% 5.41% 10.36% 12.88% -11.97% -15.17% -
  Horiz. % 104.03% 98.07% 93.03% 84.30% 74.68% 84.83% 100.00%
EPS 33.41 31.24 29.87 26.26 21.64 26.74 32.98 0.87%
  QoQ % 6.95% 4.59% 13.75% 21.35% -19.07% -18.92% -
  Horiz. % 101.30% 94.72% 90.57% 79.62% 65.62% 81.08% 100.00%
DPS 7.81 7.81 7.60 7.60 7.38 7.38 8.43 -4.96%
  QoQ % 0.00% 2.76% 0.00% 2.98% 0.00% -12.46% -
  Horiz. % 92.65% 92.65% 90.15% 90.15% 87.54% 87.54% 100.00%
NAPS 3.0778 3.0264 2.9129 2.8373 2.7519 2.7014 2.6570 10.29%
  QoQ % 1.70% 3.90% 2.66% 3.10% 1.87% 1.67% -
  Horiz. % 115.84% 113.90% 109.63% 106.79% 103.57% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.7200 6.6700 6.9500 6.2400 6.0000 5.5000 4.2800 -
P/RPS 6.28 5.76 6.32 6.26 6.79 5.48 3.61 44.60%
  QoQ % 9.03% -8.86% 0.96% -7.81% 23.91% 51.80% -
  Horiz. % 173.96% 159.56% 175.07% 173.41% 188.09% 151.80% 100.00%
P/EPS 19.54 18.05 19.64 20.06 23.41 17.36 10.95 47.07%
  QoQ % 8.25% -8.10% -2.09% -14.31% 34.85% 58.54% -
  Horiz. % 178.45% 164.84% 179.36% 183.20% 213.79% 158.54% 100.00%
EY 5.12 5.54 5.09 4.98 4.27 5.76 9.14 -32.02%
  QoQ % -7.58% 8.84% 2.21% 16.63% -25.87% -36.98% -
  Horiz. % 56.02% 60.61% 55.69% 54.49% 46.72% 63.02% 100.00%
DY 1.20 1.39 1.29 1.44 1.46 1.59 2.34 -35.91%
  QoQ % -13.67% 7.75% -10.42% -1.37% -8.18% -32.05% -
  Horiz. % 51.28% 59.40% 55.13% 61.54% 62.39% 67.95% 100.00%
P/NAPS 2.12 1.86 2.01 1.86 1.84 1.72 1.36 34.40%
  QoQ % 13.98% -7.46% 8.06% 1.09% 6.98% 26.47% -
  Horiz. % 155.88% 136.76% 147.79% 136.76% 135.29% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 24/02/10 24/11/09 25/08/09 27/05/09 -
Price 8.8100 7.2200 6.6500 6.1800 6.2300 5.8800 5.5500 -
P/RPS 7.17 6.23 6.04 6.20 7.05 5.86 4.69 32.67%
  QoQ % 15.09% 3.15% -2.58% -12.06% 20.31% 24.95% -
  Horiz. % 152.88% 132.84% 128.78% 132.20% 150.32% 124.95% 100.00%
P/EPS 22.30 19.54 18.80 19.87 24.30 18.56 14.19 35.13%
  QoQ % 14.12% 3.94% -5.39% -18.23% 30.93% 30.80% -
  Horiz. % 157.15% 137.70% 132.49% 140.03% 171.25% 130.80% 100.00%
EY 4.48 5.12 5.32 5.03 4.11 5.39 7.04 -26.00%
  QoQ % -12.50% -3.76% 5.77% 22.38% -23.75% -23.44% -
  Horiz. % 63.64% 72.73% 75.57% 71.45% 58.38% 76.56% 100.00%
DY 1.05 1.28 1.35 1.46 1.40 1.49 1.80 -30.16%
  QoQ % -17.97% -5.19% -7.53% 4.29% -6.04% -17.22% -
  Horiz. % 58.33% 71.11% 75.00% 81.11% 77.78% 82.78% 100.00%
P/NAPS 2.42 2.02 1.93 1.84 1.91 1.84 1.76 23.63%
  QoQ % 19.80% 4.66% 4.89% -3.66% 3.80% 4.55% -
  Horiz. % 137.50% 114.77% 109.66% 104.55% 108.52% 104.55% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers