Highlights

[GENP] YoY Annualized Quarter 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 -     9.30%    YoY -     -53.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,191,033 1,306,684 922,504 686,669 1,175,508 807,920 540,249 14.07%
  YoY % -8.85% 41.65% 34.34% -41.59% 45.50% 49.55% -
  Horiz. % 220.46% 241.87% 170.76% 127.10% 217.59% 149.55% 100.00%
PBT 406,500 631,653 400,277 274,290 586,146 391,044 191,969 13.31%
  YoY % -35.65% 57.80% 45.93% -53.20% 49.89% 103.70% -
  Horiz. % 211.75% 329.04% 208.51% 142.88% 305.33% 203.70% 100.00%
Tax -92,468 -166,085 -105,721 -62,294 -131,722 -89,641 -44,333 13.02%
  YoY % 44.33% -57.10% -69.71% 52.71% -46.94% -102.20% -
  Horiz. % 208.57% 374.63% 238.47% 140.51% 297.12% 202.20% 100.00%
NP 314,032 465,568 294,556 211,996 454,424 301,402 147,636 13.39%
  YoY % -32.55% 58.06% 38.94% -53.35% 50.77% 104.15% -
  Horiz. % 212.71% 315.35% 199.52% 143.59% 307.80% 204.15% 100.00%
NP to SH 320,049 463,986 295,257 209,744 448,520 297,632 145,934 13.97%
  YoY % -31.02% 57.15% 40.77% -53.24% 50.70% 103.95% -
  Horiz. % 219.31% 317.94% 202.32% 143.72% 307.34% 203.95% 100.00%
Tax Rate 22.75 % 26.29 % 26.41 % 22.71 % 22.47 % 22.92 % 23.09 % -0.25%
  YoY % -13.47% -0.45% 16.29% 1.07% -1.96% -0.74% -
  Horiz. % 98.53% 113.86% 114.38% 98.35% 97.31% 99.26% 100.00%
Total Cost 877,001 841,116 627,948 474,673 721,084 506,517 392,613 14.32%
  YoY % 4.27% 33.95% 32.29% -34.17% 42.36% 29.01% -
  Horiz. % 223.38% 214.24% 159.94% 120.90% 183.66% 129.01% 100.00%
Net Worth 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 1,702,239 11.91%
  YoY % 6.28% 14.08% 11.86% 6.66% 19.24% 13.99% -
  Horiz. % 196.61% 185.00% 162.17% 144.98% 135.92% 113.99% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 43,003 42,999 40,446 37,850 50,406 32,591 27,375 7.81%
  YoY % 0.01% 6.31% 6.86% -24.91% 54.66% 19.05% -
  Horiz. % 157.09% 157.07% 147.75% 138.27% 184.13% 119.05% 100.00%
Div Payout % 13.44 % 9.27 % 13.70 % 18.05 % 11.24 % 10.95 % 18.76 % -5.40%
  YoY % 44.98% -32.34% -24.10% 60.59% 2.65% -41.63% -
  Horiz. % 71.64% 49.41% 73.03% 96.22% 59.91% 58.37% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 1,702,239 11.91%
  YoY % 6.28% 14.08% 11.86% 6.66% 19.24% 13.99% -
  Horiz. % 196.61% 185.00% 162.17% 144.98% 135.92% 113.99% 100.00%
NOSH 758,890 758,809 758,366 757,016 756,102 752,102 746,596 0.27%
  YoY % 0.01% 0.06% 0.18% 0.12% 0.53% 0.74% -
  Horiz. % 101.65% 101.64% 101.58% 101.40% 101.27% 100.74% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.37 % 35.63 % 31.93 % 30.87 % 38.66 % 37.31 % 27.33 % -0.59%
  YoY % -25.99% 11.59% 3.43% -20.15% 3.62% 36.52% -
  Horiz. % 96.49% 130.37% 116.83% 112.95% 141.46% 136.52% 100.00%
ROE 9.56 % 14.73 % 10.70 % 8.50 % 19.39 % 15.34 % 8.57 % 1.84%
  YoY % -35.10% 37.66% 25.88% -56.16% 26.40% 79.00% -
  Horiz. % 111.55% 171.88% 124.85% 99.18% 226.25% 179.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 156.94 172.20 121.64 90.71 155.47 107.42 72.36 13.76%
  YoY % -8.86% 41.57% 34.10% -41.65% 44.73% 48.45% -
  Horiz. % 216.89% 237.98% 168.10% 125.36% 214.86% 148.45% 100.00%
EPS 42.17 61.15 38.93 27.71 59.32 39.57 19.55 13.66%
  YoY % -31.04% 57.08% 40.49% -53.29% 49.91% 102.40% -
  Horiz. % 215.70% 312.79% 199.13% 141.74% 303.43% 202.40% 100.00%
DPS 5.67 5.67 5.33 5.00 6.67 4.33 3.67 7.51%
  YoY % 0.00% 6.38% 6.60% -25.04% 54.04% 17.98% -
  Horiz. % 154.50% 154.50% 145.23% 136.24% 181.74% 117.98% 100.00%
NAPS 4.4100 4.1500 3.6400 3.2600 3.0600 2.5800 2.2800 11.61%
  YoY % 6.27% 14.01% 11.66% 6.54% 18.60% 13.16% -
  Horiz. % 193.42% 182.02% 159.65% 142.98% 134.21% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 132.73 145.61 102.80 76.52 131.00 90.03 60.20 14.07%
  YoY % -8.85% 41.64% 34.34% -41.59% 45.51% 49.55% -
  Horiz. % 220.48% 241.88% 170.76% 127.11% 217.61% 149.55% 100.00%
EPS 35.67 51.71 32.90 23.37 49.98 33.17 16.26 13.98%
  YoY % -31.02% 57.17% 40.78% -53.24% 50.68% 104.00% -
  Horiz. % 219.37% 318.02% 202.34% 143.73% 307.38% 204.00% 100.00%
DPS 4.79 4.79 4.51 4.22 5.62 3.63 3.05 7.81%
  YoY % 0.00% 6.21% 6.87% -24.91% 54.82% 19.02% -
  Horiz. % 157.05% 157.05% 147.87% 138.36% 184.26% 119.02% 100.00%
NAPS 3.7295 3.5093 3.0762 2.7502 2.5783 2.1624 1.8969 11.92%
  YoY % 6.27% 14.08% 11.85% 6.67% 19.23% 14.00% -
  Horiz. % 196.61% 185.00% 162.17% 144.98% 135.92% 114.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 9.2000 7.0000 7.7200 6.0000 4.6000 6.4000 3.5000 -
P/RPS 5.86 4.06 6.35 6.61 2.96 5.96 4.84 3.24%
  YoY % 44.33% -36.06% -3.93% 123.31% -50.34% 23.14% -
  Horiz. % 121.07% 83.88% 131.20% 136.57% 61.16% 123.14% 100.00%
P/EPS 21.81 11.45 19.83 21.66 7.75 16.17 17.91 3.33%
  YoY % 90.48% -42.26% -8.45% 179.48% -52.07% -9.72% -
  Horiz. % 121.78% 63.93% 110.72% 120.94% 43.27% 90.28% 100.00%
EY 4.58 8.74 5.04 4.62 12.90 6.18 5.58 -3.24%
  YoY % -47.60% 73.41% 9.09% -64.19% 108.74% 10.75% -
  Horiz. % 82.08% 156.63% 90.32% 82.80% 231.18% 110.75% 100.00%
DY 0.62 0.81 0.69 0.83 1.45 0.68 1.05 -8.40%
  YoY % -23.46% 17.39% -16.87% -42.76% 113.24% -35.24% -
  Horiz. % 59.05% 77.14% 65.71% 79.05% 138.10% 64.76% 100.00%
P/NAPS 2.09 1.69 2.12 1.84 1.50 2.48 1.54 5.22%
  YoY % 23.67% -20.28% 15.22% 22.67% -39.52% 61.04% -
  Horiz. % 135.71% 109.74% 137.66% 119.48% 97.40% 161.04% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 -
Price 8.4800 8.0300 8.8100 6.2300 3.3800 7.1500 3.9400 -
P/RPS 5.40 4.66 7.24 6.87 2.17 6.66 5.44 -0.12%
  YoY % 15.88% -35.64% 5.39% 216.59% -67.42% 22.43% -
  Horiz. % 99.26% 85.66% 133.09% 126.29% 39.89% 122.43% 100.00%
P/EPS 20.11 13.13 22.63 22.49 5.70 18.07 20.16 -0.04%
  YoY % 53.16% -41.98% 0.62% 294.56% -68.46% -10.37% -
  Horiz. % 99.75% 65.13% 112.25% 111.56% 28.27% 89.63% 100.00%
EY 4.97 7.61 4.42 4.45 17.55 5.53 4.96 0.03%
  YoY % -34.69% 72.17% -0.67% -74.64% 217.36% 11.49% -
  Horiz. % 100.20% 153.43% 89.11% 89.72% 353.83% 111.49% 100.00%
DY 0.67 0.71 0.61 0.80 1.97 0.61 0.93 -5.31%
  YoY % -5.63% 16.39% -23.75% -59.39% 222.95% -34.41% -
  Horiz. % 72.04% 76.34% 65.59% 86.02% 211.83% 65.59% 100.00%
P/NAPS 1.92 1.93 2.42 1.91 1.10 2.77 1.73 1.75%
  YoY % -0.52% -20.25% 26.70% 73.64% -60.29% 60.12% -
  Horiz. % 110.98% 111.56% 139.88% 110.40% 63.58% 160.12% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers