Highlights

[GENP] YoY Cumulative Quarter 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 -     49.81%    YoY -     -36.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,233,417 1,336,481 988,583 755,567 1,036,003 906,415 576,578 13.50%
  YoY % -7.71% 35.19% 30.84% -27.07% 14.30% 57.21% -
  Horiz. % 213.92% 231.80% 171.46% 131.04% 179.68% 157.21% 100.00%
PBT 403,838 601,342 439,739 301,934 482,886 451,158 220,425 10.61%
  YoY % -32.84% 36.75% 45.64% -37.47% 7.03% 104.68% -
  Horiz. % 183.21% 272.81% 199.50% 136.98% 219.07% 204.68% 100.00%
Tax -81,965 -158,664 -115,532 -63,964 -105,659 -103,102 -47,207 9.62%
  YoY % 48.34% -37.33% -80.62% 39.46% -2.48% -118.40% -
  Horiz. % 173.63% 336.10% 244.73% 135.50% 223.82% 218.40% 100.00%
NP 321,873 442,678 324,207 237,970 377,227 348,056 173,218 10.87%
  YoY % -27.29% 36.54% 36.24% -36.92% 8.38% 100.94% -
  Horiz. % 185.82% 255.56% 187.17% 137.38% 217.78% 200.94% 100.00%
NP to SH 327,063 442,031 324,210 235,661 373,252 344,064 171,147 11.39%
  YoY % -26.01% 36.34% 37.57% -36.86% 8.48% 101.03% -
  Horiz. % 191.10% 258.28% 189.43% 137.70% 218.09% 201.03% 100.00%
Tax Rate 20.30 % 26.38 % 26.27 % 21.18 % 21.88 % 22.85 % 21.42 % -0.89%
  YoY % -23.05% 0.42% 24.03% -3.20% -4.25% 6.68% -
  Horiz. % 94.77% 123.16% 122.64% 98.88% 102.15% 106.68% 100.00%
Total Cost 911,544 893,803 664,376 517,597 658,776 558,359 403,360 14.54%
  YoY % 1.98% 34.53% 28.36% -21.43% 17.98% 38.43% -
  Horiz. % 225.99% 221.59% 164.71% 128.32% 163.32% 138.43% 100.00%
Net Worth 3,422,399 3,232,707 2,866,028 2,544,411 2,344,642 2,054,450 1,748,074 11.84%
  YoY % 5.87% 12.79% 12.64% 8.52% 14.13% 17.53% -
  Horiz. % 195.78% 184.93% 163.95% 145.56% 134.13% 117.53% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 94,855 123,313 94,776 68,153 75,633 105,356 52,292 10.42%
  YoY % -23.08% 30.11% 39.06% -9.89% -28.21% 101.47% -
  Horiz. % 181.39% 235.81% 181.24% 130.33% 144.63% 201.47% 100.00%
Div Payout % 29.00 % 27.90 % 29.23 % 28.92 % 20.26 % 30.62 % 30.55 % -0.86%
  YoY % 3.94% -4.55% 1.07% 42.74% -33.83% 0.23% -
  Horiz. % 94.93% 91.33% 95.68% 94.66% 66.32% 100.23% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,422,399 3,232,707 2,866,028 2,544,411 2,344,642 2,054,450 1,748,074 11.84%
  YoY % 5.87% 12.79% 12.64% 8.52% 14.13% 17.53% -
  Horiz. % 195.78% 184.93% 163.95% 145.56% 134.13% 117.53% 100.00%
NOSH 758,846 758,851 758,208 757,265 756,336 752,545 747,040 0.26%
  YoY % -0.00% 0.08% 0.12% 0.12% 0.50% 0.74% -
  Horiz. % 101.58% 101.58% 101.49% 101.37% 101.24% 100.74% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 26.10 % 33.12 % 32.80 % 31.50 % 36.41 % 38.40 % 30.04 % -2.31%
  YoY % -21.20% 0.98% 4.13% -13.49% -5.18% 27.83% -
  Horiz. % 86.88% 110.25% 109.19% 104.86% 121.21% 127.83% 100.00%
ROE 9.56 % 13.67 % 11.31 % 9.26 % 15.92 % 16.75 % 9.79 % -0.40%
  YoY % -30.07% 20.87% 22.14% -41.83% -4.96% 71.09% -
  Horiz. % 97.65% 139.63% 115.53% 94.59% 162.61% 171.09% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 162.54 176.12 130.38 99.78 136.98 120.45 77.18 13.20%
  YoY % -7.71% 35.08% 30.67% -27.16% 13.72% 56.06% -
  Horiz. % 210.60% 228.19% 168.93% 129.28% 177.48% 156.06% 100.00%
EPS 43.10 58.25 42.76 31.12 49.35 45.72 22.91 11.10%
  YoY % -26.01% 36.23% 37.40% -36.94% 7.94% 99.56% -
  Horiz. % 188.13% 254.26% 186.64% 135.84% 215.41% 199.56% 100.00%
DPS 12.50 16.25 12.50 9.00 10.00 14.00 7.00 10.14%
  YoY % -23.08% 30.00% 38.89% -10.00% -28.57% 100.00% -
  Horiz. % 178.57% 232.14% 178.57% 128.57% 142.86% 200.00% 100.00%
NAPS 4.5100 4.2600 3.7800 3.3600 3.1000 2.7300 2.3400 11.55%
  YoY % 5.87% 12.70% 12.50% 8.39% 13.55% 16.67% -
  Horiz. % 192.74% 182.05% 161.54% 143.59% 132.48% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 137.45 148.94 110.17 84.20 115.45 101.01 64.25 13.50%
  YoY % -7.71% 35.19% 30.84% -27.07% 14.30% 57.21% -
  Horiz. % 213.93% 231.81% 171.47% 131.05% 179.69% 157.21% 100.00%
EPS 36.45 49.26 36.13 26.26 41.59 38.34 19.07 11.39%
  YoY % -26.00% 36.34% 37.59% -36.86% 8.48% 101.05% -
  Horiz. % 191.14% 258.31% 189.46% 137.70% 218.09% 201.05% 100.00%
DPS 10.57 13.74 10.56 7.59 8.43 11.74 5.83 10.42%
  YoY % -23.07% 30.11% 39.13% -9.96% -28.19% 101.37% -
  Horiz. % 181.30% 235.68% 181.13% 130.19% 144.60% 201.37% 100.00%
NAPS 3.8139 3.6025 3.1939 2.8354 2.6128 2.2894 1.9480 11.84%
  YoY % 5.87% 12.79% 12.64% 8.52% 14.13% 17.53% -
  Horiz. % 195.79% 184.93% 163.96% 145.55% 134.13% 117.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.0000 8.6000 8.8000 6.2400 3.5400 8.6500 4.2800 -
P/RPS 5.54 4.88 6.75 6.25 2.58 7.18 5.55 -0.03%
  YoY % 13.52% -27.70% 8.00% 142.25% -64.07% 29.37% -
  Horiz. % 99.82% 87.93% 121.62% 112.61% 46.49% 129.37% 100.00%
P/EPS 20.88 14.76 20.58 20.05 7.17 18.92 18.68 1.87%
  YoY % 41.46% -28.28% 2.64% 179.64% -62.10% 1.28% -
  Horiz. % 111.78% 79.01% 110.17% 107.33% 38.38% 101.28% 100.00%
EY 4.79 6.77 4.86 4.99 13.94 5.29 5.35 -1.82%
  YoY % -29.25% 39.30% -2.61% -64.20% 163.52% -1.12% -
  Horiz. % 89.53% 126.54% 90.84% 93.27% 260.56% 98.88% 100.00%
DY 1.39 1.89 1.42 1.44 2.82 1.62 1.64 -2.72%
  YoY % -26.46% 33.10% -1.39% -48.94% 74.07% -1.22% -
  Horiz. % 84.76% 115.24% 86.59% 87.80% 171.95% 98.78% 100.00%
P/NAPS 2.00 2.02 2.33 1.86 1.14 3.17 1.83 1.49%
  YoY % -0.99% -13.30% 25.27% 63.16% -64.04% 73.22% -
  Horiz. % 109.29% 110.38% 127.32% 101.64% 62.30% 173.22% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 24/02/10 24/02/09 28/02/08 28/02/07 -
Price 8.4700 9.2500 7.9700 6.1800 4.1000 8.7500 5.0000 -
P/RPS 5.21 5.25 6.11 6.19 2.99 7.26 6.48 -3.57%
  YoY % -0.76% -14.08% -1.29% 107.02% -58.82% 12.04% -
  Horiz. % 80.40% 81.02% 94.29% 95.52% 46.14% 112.04% 100.00%
P/EPS 19.65 15.88 18.64 19.86 8.31 19.14 21.82 -1.73%
  YoY % 23.74% -14.81% -6.14% 138.99% -56.58% -12.28% -
  Horiz. % 90.05% 72.78% 85.43% 91.02% 38.08% 87.72% 100.00%
EY 5.09 6.30 5.37 5.04 12.04 5.23 4.58 1.77%
  YoY % -19.21% 17.32% 6.55% -58.14% 130.21% 14.19% -
  Horiz. % 111.14% 137.55% 117.25% 110.04% 262.88% 114.19% 100.00%
DY 1.48 1.76 1.57 1.46 2.44 1.60 1.40 0.93%
  YoY % -15.91% 12.10% 7.53% -40.16% 52.50% 14.29% -
  Horiz. % 105.71% 125.71% 112.14% 104.29% 174.29% 114.29% 100.00%
P/NAPS 1.88 2.17 2.11 1.84 1.32 3.21 2.14 -2.13%
  YoY % -13.36% 2.84% 14.67% 39.39% -58.88% 50.00% -
  Horiz. % 87.85% 101.40% 98.60% 85.98% 61.68% 150.00% 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.
 


 

1960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers