Highlights

[GENP] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     148.31%    YoY -     66.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 693,393 633,773 566,706 635,498 442,759 319,328 594,988 2.58%
  YoY % 9.41% 11.83% -10.82% 43.53% 38.65% -46.33% -
  Horiz. % 116.54% 106.52% 95.25% 106.81% 74.41% 53.67% 100.00%
PBT 237,650 111,679 191,880 323,017 190,361 124,584 300,816 -3.85%
  YoY % 112.80% -41.80% -40.60% 69.69% 52.80% -58.58% -
  Horiz. % 79.00% 37.13% 63.79% 107.38% 63.28% 41.42% 100.00%
Tax -62,262 -27,843 -47,199 -87,089 -49,800 -28,116 -68,744 -1.64%
  YoY % -123.62% 41.01% 45.80% -74.88% -77.12% 59.10% -
  Horiz. % 90.57% 40.50% 68.66% 126.69% 72.44% 40.90% 100.00%
NP 175,388 83,836 144,681 235,928 140,561 96,468 232,072 -4.56%
  YoY % 109.20% -42.05% -38.68% 67.85% 45.71% -58.43% -
  Horiz. % 75.57% 36.12% 62.34% 101.66% 60.57% 41.57% 100.00%
NP to SH 170,287 86,389 148,629 234,229 140,634 95,950 229,246 -4.83%
  YoY % 97.12% -41.88% -36.55% 66.55% 46.57% -58.15% -
  Horiz. % 74.28% 37.68% 64.83% 102.17% 61.35% 41.85% 100.00%
Tax Rate 26.20 % 24.93 % 24.60 % 26.96 % 26.16 % 22.57 % 22.85 % 2.31%
  YoY % 5.09% 1.34% -8.75% 3.06% 15.91% -1.23% -
  Horiz. % 114.66% 109.10% 107.66% 117.99% 114.49% 98.77% 100.00%
Total Cost 518,005 549,937 422,025 399,570 302,198 222,860 362,916 6.11%
  YoY % -5.81% 30.31% 5.62% 32.22% 35.60% -38.59% -
  Horiz. % 142.73% 151.53% 116.29% 110.10% 83.27% 61.41% 100.00%
Net Worth 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 8.44%
  YoY % 4.66% 5.27% 7.68% 12.66% 12.09% 8.56% -
  Horiz. % 162.65% 155.40% 147.63% 137.09% 121.68% 108.56% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 22,816 28,442 32,244 32,247 30,325 28,376 37,804 -8.07%
  YoY % -19.78% -11.79% -0.01% 6.34% 6.87% -24.94% -
  Horiz. % 60.35% 75.24% 85.29% 85.30% 80.22% 75.06% 100.00%
Div Payout % 13.40 % 32.92 % 21.69 % 13.77 % 21.56 % 29.57 % 16.49 % -3.40%
  YoY % -59.30% 51.77% 57.52% -36.13% -27.09% 79.32% -
  Horiz. % 81.26% 199.64% 131.53% 83.51% 130.75% 179.32% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 3,627,820 3,466,178 3,292,750 3,057,800 2,714,122 2,421,451 2,230,460 8.44%
  YoY % 4.66% 5.27% 7.68% 12.66% 12.09% 8.56% -
  Horiz. % 162.65% 155.40% 147.63% 137.09% 121.68% 108.56% 100.00%
NOSH 760,549 758,463 758,698 758,759 758,134 756,703 756,088 0.10%
  YoY % 0.28% -0.03% -0.01% 0.08% 0.19% 0.08% -
  Horiz. % 100.59% 100.31% 100.35% 100.35% 100.27% 100.08% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 25.29 % 13.23 % 25.53 % 37.12 % 31.75 % 30.21 % 39.00 % -6.96%
  YoY % 91.16% -48.18% -31.22% 16.91% 5.10% -22.54% -
  Horiz. % 64.85% 33.92% 65.46% 95.18% 81.41% 77.46% 100.00%
ROE 4.69 % 2.49 % 4.51 % 7.66 % 5.18 % 3.96 % 10.28 % -12.25%
  YoY % 88.35% -44.79% -41.12% 47.88% 30.81% -61.48% -
  Horiz. % 45.62% 24.22% 43.87% 74.51% 50.39% 38.52% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 91.17 83.56 74.69 83.75 58.40 42.20 78.69 2.48%
  YoY % 9.11% 11.88% -10.82% 43.41% 38.39% -46.37% -
  Horiz. % 115.86% 106.19% 94.92% 106.43% 74.22% 53.63% 100.00%
EPS 22.39 11.39 19.59 30.87 18.55 12.68 30.32 -4.93%
  YoY % 96.58% -41.86% -36.54% 66.42% 46.29% -58.18% -
  Horiz. % 73.85% 37.57% 64.61% 101.81% 61.18% 41.82% 100.00%
DPS 3.00 3.75 4.25 4.25 4.00 3.75 5.00 -8.16%
  YoY % -20.00% -11.76% 0.00% 6.25% 6.67% -25.00% -
  Horiz. % 60.00% 75.00% 85.00% 85.00% 80.00% 75.00% 100.00%
NAPS 4.7700 4.5700 4.3400 4.0300 3.5800 3.2000 2.9500 8.33%
  YoY % 4.38% 5.30% 7.69% 12.57% 11.87% 8.47% -
  Horiz. % 161.69% 154.92% 147.12% 136.61% 121.36% 108.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 77.27 70.63 63.15 70.82 49.34 35.59 66.30 2.58%
  YoY % 9.40% 11.84% -10.83% 43.53% 38.63% -46.32% -
  Horiz. % 116.55% 106.53% 95.25% 106.82% 74.42% 53.68% 100.00%
EPS 18.98 9.63 16.56 26.10 15.67 10.69 25.55 -4.83%
  YoY % 97.09% -41.85% -36.55% 66.56% 46.59% -58.16% -
  Horiz. % 74.29% 37.69% 64.81% 102.15% 61.33% 41.84% 100.00%
DPS 2.54 3.17 3.59 3.59 3.38 3.16 4.21 -8.07%
  YoY % -19.87% -11.70% 0.00% 6.21% 6.96% -24.94% -
  Horiz. % 60.33% 75.30% 85.27% 85.27% 80.29% 75.06% 100.00%
NAPS 4.0428 3.8626 3.6694 3.4076 3.0246 2.6984 2.4856 8.44%
  YoY % 4.67% 5.27% 7.68% 12.66% 12.09% 8.56% -
  Horiz. % 162.65% 155.40% 147.63% 137.09% 121.68% 108.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 11.6000 9.2300 9.3000 7.9200 6.6700 5.5000 8.2000 -
P/RPS 12.72 11.05 12.45 9.46 11.42 13.03 10.42 3.38%
  YoY % 15.11% -11.24% 31.61% -17.16% -12.36% 25.05% -
  Horiz. % 122.07% 106.05% 119.48% 90.79% 109.60% 125.05% 100.00%
P/EPS 51.81 81.04 47.47 25.66 35.96 43.38 27.04 11.44%
  YoY % -36.07% 70.72% 85.00% -28.64% -17.10% 60.43% -
  Horiz. % 191.61% 299.70% 175.55% 94.90% 132.99% 160.43% 100.00%
EY 1.93 1.23 2.11 3.90 2.78 2.31 3.70 -10.27%
  YoY % 56.91% -41.71% -45.90% 40.29% 20.35% -37.57% -
  Horiz. % 52.16% 33.24% 57.03% 105.41% 75.14% 62.43% 100.00%
DY 0.26 0.41 0.46 0.54 0.60 0.68 0.61 -13.24%
  YoY % -36.59% -10.87% -14.81% -10.00% -11.76% 11.48% -
  Horiz. % 42.62% 67.21% 75.41% 88.52% 98.36% 111.48% 100.00%
P/NAPS 2.43 2.02 2.14 1.97 1.86 1.72 2.78 -2.22%
  YoY % 20.30% -5.61% 8.63% 5.91% 8.14% -38.13% -
  Horiz. % 87.41% 72.66% 76.98% 70.86% 66.91% 61.87% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 25/08/09 26/08/08 -
Price 10.2000 9.0000 9.3400 7.0400 7.2200 5.8800 5.4500 -
P/RPS 11.19 10.77 12.50 8.41 12.36 13.93 6.93 8.31%
  YoY % 3.90% -13.84% 48.63% -31.96% -11.27% 101.01% -
  Horiz. % 161.47% 155.41% 180.38% 121.36% 178.35% 201.01% 100.00%
P/EPS 45.56 79.02 47.68 22.81 38.92 46.37 17.97 16.76%
  YoY % -42.34% 65.73% 109.03% -41.39% -16.07% 158.04% -
  Horiz. % 253.53% 439.73% 265.33% 126.93% 216.58% 258.04% 100.00%
EY 2.20 1.27 2.10 4.38 2.57 2.16 5.56 -14.31%
  YoY % 73.23% -39.52% -52.05% 70.43% 18.98% -61.15% -
  Horiz. % 39.57% 22.84% 37.77% 78.78% 46.22% 38.85% 100.00%
DY 0.29 0.42 0.46 0.60 0.55 0.64 0.92 -17.50%
  YoY % -30.95% -8.70% -23.33% 9.09% -14.06% -30.43% -
  Horiz. % 31.52% 45.65% 50.00% 65.22% 59.78% 69.57% 100.00%
P/NAPS 2.14 1.97 2.15 1.75 2.02 1.84 1.85 2.46%
  YoY % 8.63% -8.37% 22.86% -13.37% 9.78% -0.54% -
  Horiz. % 115.68% 106.49% 116.22% 94.59% 109.19% 99.46% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers