Highlights

[GENP] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 25-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     160.30%    YoY -     -58.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 566,706 635,498 442,759 319,328 594,988 341,720 260,840 13.79%
  YoY % -10.82% 43.53% 38.65% -46.33% 74.12% 31.01% -
  Horiz. % 217.26% 243.64% 169.74% 122.42% 228.10% 131.01% 100.00%
PBT 191,880 323,017 190,361 124,584 300,816 157,853 87,110 14.05%
  YoY % -40.60% 69.69% 52.80% -58.58% 90.57% 81.21% -
  Horiz. % 220.27% 370.82% 218.53% 143.02% 345.33% 181.21% 100.00%
Tax -47,199 -87,089 -49,800 -28,116 -68,744 -35,081 -20,352 15.04%
  YoY % 45.80% -74.88% -77.12% 59.10% -95.96% -72.37% -
  Horiz. % 231.91% 427.91% 244.69% 138.15% 337.78% 172.37% 100.00%
NP 144,681 235,928 140,561 96,468 232,072 122,772 66,758 13.75%
  YoY % -38.68% 67.85% 45.71% -58.43% 89.03% 83.91% -
  Horiz. % 216.72% 353.41% 210.55% 144.50% 347.63% 183.91% 100.00%
NP to SH 148,629 234,229 140,634 95,950 229,246 121,454 66,018 14.47%
  YoY % -36.55% 66.55% 46.57% -58.15% 88.75% 83.97% -
  Horiz. % 225.13% 354.80% 213.02% 145.34% 347.25% 183.97% 100.00%
Tax Rate 24.60 % 26.96 % 26.16 % 22.57 % 22.85 % 22.22 % 23.36 % 0.86%
  YoY % -8.75% 3.06% 15.91% -1.23% 2.84% -4.88% -
  Horiz. % 105.31% 115.41% 111.99% 96.62% 97.82% 95.12% 100.00%
Total Cost 422,025 399,570 302,198 222,860 362,916 218,948 194,082 13.81%
  YoY % 5.62% 32.22% 35.60% -38.59% 65.75% 12.81% -
  Horiz. % 217.45% 205.88% 155.71% 114.83% 186.99% 112.81% 100.00%
Net Worth 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 1,856,382 1,678,423 11.87%
  YoY % 7.68% 12.66% 12.09% 8.56% 20.15% 10.60% -
  Horiz. % 196.18% 182.18% 161.71% 144.27% 132.89% 110.60% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 32,244 32,247 30,325 28,376 37,804 24,426 20,514 7.82%
  YoY % -0.01% 6.34% 6.87% -24.94% 54.77% 19.07% -
  Horiz. % 157.18% 157.20% 147.83% 138.33% 184.29% 119.07% 100.00%
Div Payout % 21.69 % 13.77 % 21.56 % 29.57 % 16.49 % 20.11 % 31.07 % -5.81%
  YoY % 57.52% -36.13% -27.09% 79.32% -18.00% -35.28% -
  Horiz. % 69.81% 44.32% 69.39% 95.17% 53.07% 64.72% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 1,856,382 1,678,423 11.87%
  YoY % 7.68% 12.66% 12.09% 8.56% 20.15% 10.60% -
  Horiz. % 196.18% 182.18% 161.71% 144.27% 132.89% 110.60% 100.00%
NOSH 758,698 758,759 758,134 756,703 756,088 751,571 745,966 0.28%
  YoY % -0.01% 0.08% 0.19% 0.08% 0.60% 0.75% -
  Horiz. % 101.71% 101.71% 101.63% 101.44% 101.36% 100.75% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 25.53 % 37.12 % 31.75 % 30.21 % 39.00 % 35.93 % 25.59 % -0.04%
  YoY % -31.22% 16.91% 5.10% -22.54% 8.54% 40.41% -
  Horiz. % 99.77% 145.06% 124.07% 118.05% 152.40% 140.41% 100.00%
ROE 4.51 % 7.66 % 5.18 % 3.96 % 10.28 % 6.54 % 3.93 % 2.32%
  YoY % -41.12% 47.88% 30.81% -61.48% 57.19% 66.41% -
  Horiz. % 114.76% 194.91% 131.81% 100.76% 261.58% 166.41% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.69 83.75 58.40 42.20 78.69 45.47 34.97 13.47%
  YoY % -10.82% 43.41% 38.39% -46.37% 73.06% 30.03% -
  Horiz. % 213.58% 239.49% 167.00% 120.67% 225.02% 130.03% 100.00%
EPS 19.59 30.87 18.55 12.68 30.32 16.16 8.85 14.15%
  YoY % -36.54% 66.42% 46.29% -58.18% 87.62% 82.60% -
  Horiz. % 221.36% 348.81% 209.60% 143.28% 342.60% 182.60% 100.00%
DPS 4.25 4.25 4.00 3.75 5.00 3.25 2.75 7.52%
  YoY % 0.00% 6.25% 6.67% -25.00% 53.85% 18.18% -
  Horiz. % 154.55% 154.55% 145.45% 136.36% 181.82% 118.18% 100.00%
NAPS 4.3400 4.0300 3.5800 3.2000 2.9500 2.4700 2.2500 11.56%
  YoY % 7.69% 12.57% 11.87% 8.47% 19.43% 9.78% -
  Horiz. % 192.89% 179.11% 159.11% 142.22% 131.11% 109.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 63.15 70.82 49.34 35.59 66.30 38.08 29.07 13.79%
  YoY % -10.83% 43.53% 38.63% -46.32% 74.11% 30.99% -
  Horiz. % 217.23% 243.62% 169.73% 122.43% 228.07% 130.99% 100.00%
EPS 16.56 26.10 15.67 10.69 25.55 13.53 7.36 14.46%
  YoY % -36.55% 66.56% 46.59% -58.16% 88.84% 83.83% -
  Horiz. % 225.00% 354.62% 212.91% 145.24% 347.15% 183.83% 100.00%
DPS 3.59 3.59 3.38 3.16 4.21 2.72 2.29 7.77%
  YoY % 0.00% 6.21% 6.96% -24.94% 54.78% 18.78% -
  Horiz. % 156.77% 156.77% 147.60% 137.99% 183.84% 118.78% 100.00%
NAPS 3.6694 3.4076 3.0246 2.6984 2.4856 2.0687 1.8704 11.87%
  YoY % 7.68% 12.66% 12.09% 8.56% 20.15% 10.60% -
  Horiz. % 196.18% 182.19% 161.71% 144.27% 132.89% 110.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 9.3000 7.9200 6.6700 5.5000 8.2000 6.2500 3.0800 -
P/RPS 12.45 9.46 11.42 13.03 10.42 13.75 8.81 5.93%
  YoY % 31.61% -17.16% -12.36% 25.05% -24.22% 56.07% -
  Horiz. % 141.32% 107.38% 129.63% 147.90% 118.27% 156.07% 100.00%
P/EPS 47.47 25.66 35.96 43.38 27.04 38.68 34.80 5.31%
  YoY % 85.00% -28.64% -17.10% 60.43% -30.09% 11.15% -
  Horiz. % 136.41% 73.74% 103.33% 124.66% 77.70% 111.15% 100.00%
EY 2.11 3.90 2.78 2.31 3.70 2.59 2.87 -4.99%
  YoY % -45.90% 40.29% 20.35% -37.57% 42.86% -9.76% -
  Horiz. % 73.52% 135.89% 96.86% 80.49% 128.92% 90.24% 100.00%
DY 0.46 0.54 0.60 0.68 0.61 0.52 0.89 -10.41%
  YoY % -14.81% -10.00% -11.76% 11.48% 17.31% -41.57% -
  Horiz. % 51.69% 60.67% 67.42% 76.40% 68.54% 58.43% 100.00%
P/NAPS 2.14 1.97 1.86 1.72 2.78 2.53 1.37 7.71%
  YoY % 8.63% 5.91% 8.14% -38.13% 9.88% 84.67% -
  Horiz. % 156.20% 143.80% 135.77% 125.55% 202.92% 184.67% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 23/08/07 30/08/06 -
Price 9.3400 7.0400 7.2200 5.8800 5.4500 5.6000 3.6800 -
P/RPS 12.50 8.41 12.36 13.93 6.93 12.32 10.52 2.91%
  YoY % 48.63% -31.96% -11.27% 101.01% -43.75% 17.11% -
  Horiz. % 118.82% 79.94% 117.49% 132.41% 65.87% 117.11% 100.00%
P/EPS 47.68 22.81 38.92 46.37 17.97 34.65 41.58 2.31%
  YoY % 109.03% -41.39% -16.07% 158.04% -48.14% -16.67% -
  Horiz. % 114.67% 54.86% 93.60% 111.52% 43.22% 83.33% 100.00%
EY 2.10 4.38 2.57 2.16 5.56 2.89 2.40 -2.20%
  YoY % -52.05% 70.43% 18.98% -61.15% 92.39% 20.42% -
  Horiz. % 87.50% 182.50% 107.08% 90.00% 231.67% 120.42% 100.00%
DY 0.46 0.60 0.55 0.64 0.92 0.58 0.75 -7.82%
  YoY % -23.33% 9.09% -14.06% -30.43% 58.62% -22.67% -
  Horiz. % 61.33% 80.00% 73.33% 85.33% 122.67% 77.33% 100.00%
P/NAPS 2.15 1.75 2.02 1.84 1.85 2.27 1.64 4.61%
  YoY % 22.86% -13.37% 9.78% -0.54% -18.50% 38.41% -
  Horiz. % 131.10% 106.71% 123.17% 112.20% 112.80% 138.41% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers