Highlights

[GENP] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     57.46%    YoY -     40.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 976,223 893,275 980,013 691,878 515,002 881,631 605,940 8.27%
  YoY % 9.29% -8.85% 41.65% 34.34% -41.59% 45.50% -
  Horiz. % 161.11% 147.42% 161.73% 114.18% 84.99% 145.50% 100.00%
PBT 155,654 304,875 473,740 300,208 205,718 439,610 293,283 -10.01%
  YoY % -48.94% -35.65% 57.80% 45.93% -53.20% 49.89% -
  Horiz. % 53.07% 103.95% 161.53% 102.36% 70.14% 149.89% 100.00%
Tax -44,274 -69,351 -124,564 -79,291 -46,721 -98,792 -67,231 -6.72%
  YoY % 36.16% 44.33% -57.10% -69.71% 52.71% -46.94% -
  Horiz. % 65.85% 103.15% 185.28% 117.94% 69.49% 146.94% 100.00%
NP 111,380 235,524 349,176 220,917 158,997 340,818 226,052 -11.12%
  YoY % -52.71% -32.55% 58.06% 38.94% -53.35% 50.77% -
  Horiz. % 49.27% 104.19% 154.47% 97.73% 70.34% 150.77% 100.00%
NP to SH 122,737 240,037 347,990 221,443 157,308 336,390 223,224 -9.48%
  YoY % -48.87% -31.02% 57.15% 40.77% -53.24% 50.70% -
  Horiz. % 54.98% 107.53% 155.89% 99.20% 70.47% 150.70% 100.00%
Tax Rate 28.44 % 22.75 % 26.29 % 26.41 % 22.71 % 22.47 % 22.92 % 3.66%
  YoY % 25.01% -13.47% -0.45% 16.29% 1.07% -1.96% -
  Horiz. % 124.08% 99.26% 114.70% 115.23% 99.08% 98.04% 100.00%
Total Cost 864,843 657,751 630,837 470,961 356,005 540,813 379,888 14.68%
  YoY % 31.48% 4.27% 33.95% 32.29% -34.17% 42.36% -
  Horiz. % 227.66% 173.14% 166.06% 123.97% 93.71% 142.36% 100.00%
Net Worth 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 9.78%
  YoY % 1.54% 6.28% 14.08% 11.86% 6.66% 19.24% -
  Horiz. % 175.14% 172.47% 162.29% 142.26% 127.18% 119.24% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 362,218 32,252 32,249 30,334 28,388 37,805 24,443 56.66%
  YoY % 1,023.06% 0.01% 6.31% 6.86% -24.91% 54.66% -
  Horiz. % 1,481.87% 131.95% 131.94% 124.10% 116.14% 154.66% 100.00%
Div Payout % 295.12 % 13.44 % 9.27 % 13.70 % 18.05 % 11.24 % 10.95 % 73.07%
  YoY % 2,095.83% 44.98% -32.34% -24.10% 60.59% 2.65% -
  Horiz. % 2,695.16% 122.74% 84.66% 125.11% 164.84% 102.65% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 3,398,403 3,346,706 3,149,059 2,760,453 2,467,873 2,313,673 1,940,424 9.78%
  YoY % 1.54% 6.28% 14.08% 11.86% 6.66% 19.24% -
  Horiz. % 175.14% 172.47% 162.29% 142.26% 127.18% 119.24% 100.00%
NOSH 758,572 758,890 758,809 758,366 757,016 756,102 752,102 0.14%
  YoY % -0.04% 0.01% 0.06% 0.18% 0.12% 0.53% -
  Horiz. % 100.86% 100.90% 100.89% 100.83% 100.65% 100.53% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.41 % 26.37 % 35.63 % 31.93 % 30.87 % 38.66 % 37.31 % -17.90%
  YoY % -56.73% -25.99% 11.59% 3.43% -20.15% 3.62% -
  Horiz. % 30.58% 70.68% 95.50% 85.58% 82.74% 103.62% 100.00%
ROE 3.61 % 7.17 % 11.05 % 8.02 % 6.37 % 14.54 % 11.50 % -17.55%
  YoY % -49.65% -35.11% 37.78% 25.90% -56.19% 26.43% -
  Horiz. % 31.39% 62.35% 96.09% 69.74% 55.39% 126.43% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 128.69 117.71 129.15 91.23 68.03 116.60 80.57 8.11%
  YoY % 9.33% -8.86% 41.57% 34.10% -41.66% 44.72% -
  Horiz. % 159.72% 146.10% 160.30% 113.23% 84.44% 144.72% 100.00%
EPS 16.18 31.63 45.86 29.20 20.78 44.49 29.68 -9.61%
  YoY % -48.85% -31.03% 57.05% 40.52% -53.29% 49.90% -
  Horiz. % 54.51% 106.57% 154.51% 98.38% 70.01% 149.90% 100.00%
DPS 47.75 4.25 4.25 4.00 3.75 5.00 3.25 56.44%
  YoY % 1,023.53% 0.00% 6.25% 6.67% -25.00% 53.85% -
  Horiz. % 1,469.23% 130.77% 130.77% 123.08% 115.38% 153.85% 100.00%
NAPS 4.4800 4.4100 4.1500 3.6400 3.2600 3.0600 2.5800 9.62%
  YoY % 1.59% 6.27% 14.01% 11.66% 6.54% 18.60% -
  Horiz. % 173.64% 170.93% 160.85% 141.09% 126.36% 118.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 108.79 99.54 109.21 77.10 57.39 98.25 67.52 8.27%
  YoY % 9.29% -8.85% 41.65% 34.34% -41.59% 45.51% -
  Horiz. % 161.12% 147.42% 161.74% 114.19% 85.00% 145.51% 100.00%
EPS 13.68 26.75 38.78 24.68 17.53 37.49 24.88 -9.48%
  YoY % -48.86% -31.02% 57.13% 40.79% -53.24% 50.68% -
  Horiz. % 54.98% 107.52% 155.87% 99.20% 70.46% 150.68% 100.00%
DPS 40.36 3.59 3.59 3.38 3.16 4.21 2.72 56.69%
  YoY % 1,024.23% 0.00% 6.21% 6.96% -24.94% 54.78% -
  Horiz. % 1,483.82% 131.99% 131.99% 124.26% 116.18% 154.78% 100.00%
NAPS 3.7871 3.7295 3.5093 3.0762 2.7502 2.5783 2.1624 9.78%
  YoY % 1.54% 6.27% 14.08% 11.85% 6.67% 19.23% -
  Horiz. % 175.13% 172.47% 162.29% 142.26% 127.18% 119.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 9.4000 9.2000 7.0000 7.7200 6.0000 4.6000 6.4000 -
P/RPS 7.30 7.82 5.42 8.46 8.82 3.95 7.94 -1.39%
  YoY % -6.65% 44.28% -35.93% -4.08% 123.29% -50.25% -
  Horiz. % 91.94% 98.49% 68.26% 106.55% 111.08% 49.75% 100.00%
P/EPS 58.10 29.09 15.26 26.44 28.87 10.34 21.56 17.95%
  YoY % 99.72% 90.63% -42.28% -8.42% 179.21% -52.04% -
  Horiz. % 269.48% 134.93% 70.78% 122.63% 133.91% 47.96% 100.00%
EY 1.72 3.44 6.55 3.78 3.46 9.67 4.64 -15.23%
  YoY % -50.00% -47.48% 73.28% 9.25% -64.22% 108.41% -
  Horiz. % 37.07% 74.14% 141.16% 81.47% 74.57% 208.41% 100.00%
DY 5.08 0.46 0.61 0.52 0.63 1.09 0.51 46.63%
  YoY % 1,004.35% -24.59% 17.31% -17.46% -42.20% 113.73% -
  Horiz. % 996.08% 90.20% 119.61% 101.96% 123.53% 213.73% 100.00%
P/NAPS 2.10 2.09 1.69 2.12 1.84 1.50 2.48 -2.73%
  YoY % 0.48% 23.67% -20.28% 15.22% 22.67% -39.52% -
  Horiz. % 84.68% 84.27% 68.15% 85.48% 74.19% 60.48% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 -
Price 10.7800 8.4800 8.0300 8.8100 6.2300 3.3800 7.1500 -
P/RPS 8.38 7.20 6.22 9.66 9.16 2.90 8.87 -0.94%
  YoY % 16.39% 15.76% -35.61% 5.46% 215.86% -67.31% -
  Horiz. % 94.48% 81.17% 70.12% 108.91% 103.27% 32.69% 100.00%
P/EPS 66.63 26.81 17.51 30.17 29.98 7.60 24.09 18.46%
  YoY % 148.53% 53.11% -41.96% 0.63% 294.47% -68.45% -
  Horiz. % 276.59% 111.29% 72.69% 125.24% 124.45% 31.55% 100.00%
EY 1.50 3.73 5.71 3.31 3.34 13.16 4.15 -15.59%
  YoY % -59.79% -34.68% 72.51% -0.90% -74.62% 217.11% -
  Horiz. % 36.14% 89.88% 137.59% 79.76% 80.48% 317.11% 100.00%
DY 4.43 0.50 0.53 0.45 0.60 1.48 0.45 46.35%
  YoY % 786.00% -5.66% 17.78% -25.00% -59.46% 228.89% -
  Horiz. % 984.44% 111.11% 117.78% 100.00% 133.33% 328.89% 100.00%
P/NAPS 2.41 1.92 1.93 2.42 1.91 1.10 2.77 -2.29%
  YoY % 25.52% -0.52% -20.25% 26.70% 73.64% -60.29% -
  Horiz. % 87.00% 69.31% 69.68% 87.36% 68.95% 39.71% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers