Highlights

[GENP] YoY 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 -     60.30%    YoY -     -48.66%
Quarter Report


View:


Show?  YoY % Horiz. %

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 294,043 364,382 231,168 185,967 321,935 192,444 130,362 14.50%
  YoY % -19.30% 57.63% 24.31% -42.23% 67.29% 47.62% -
  Horiz. % 225.56% 279.52% 177.33% 142.65% 246.95% 147.62% 100.00%
PBT 87,872 190,934 95,586 76,800 157,618 93,594 39,298 14.34%
  YoY % -53.98% 99.75% 24.46% -51.27% 68.41% 138.16% -
  Horiz. % 223.60% 485.86% 243.23% 195.43% 401.08% 238.16% 100.00%
Tax -20,479 -49,818 -25,097 -17,224 -40,932 -17,906 -9,509 13.63%
  YoY % 58.89% -98.50% -45.71% 57.92% -128.59% -88.31% -
  Horiz. % 215.36% 523.90% 263.93% 181.13% 430.46% 188.31% 100.00%
NP 67,393 141,116 70,489 59,576 116,686 75,688 29,789 14.56%
  YoY % -52.24% 100.20% 18.32% -48.94% 54.17% 154.08% -
  Horiz. % 226.23% 473.72% 236.63% 199.99% 391.71% 254.08% 100.00%
NP to SH 69,835 139,900 71,384 59,088 115,085 75,008 29,477 15.44%
  YoY % -50.08% 95.98% 20.81% -48.66% 53.43% 154.46% -
  Horiz. % 236.91% 474.61% 242.17% 200.45% 390.42% 254.46% 100.00%
Tax Rate 23.31 % 26.09 % 26.26 % 22.43 % 25.97 % 19.13 % 24.20 % -0.62%
  YoY % -10.66% -0.65% 17.08% -13.63% 35.76% -20.95% -
  Horiz. % 96.32% 107.81% 108.51% 92.69% 107.31% 79.05% 100.00%
Total Cost 226,650 223,266 160,679 126,391 205,249 116,756 100,573 14.49%
  YoY % 1.52% 38.95% 27.13% -38.42% 75.79% 16.09% -
  Horiz. % 225.36% 221.99% 159.76% 125.67% 204.08% 116.09% 100.00%
Net Worth 3,294,390 3,057,467 2,715,778 2,424,123 2,230,622 1,858,272 1,679,069 11.88%
  YoY % 7.75% 12.58% 12.03% 8.67% 20.04% 10.67% -
  Horiz. % 196.20% 182.09% 161.74% 144.37% 132.85% 110.67% 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 32,260 32,243 30,343 28,407 37,807 24,450 20,521 7.82%
  YoY % 0.05% 6.26% 6.82% -24.86% 54.62% 19.15% -
  Horiz. % 157.20% 157.12% 147.86% 138.43% 184.23% 119.15% 100.00%
Div Payout % 46.20 % 23.05 % 42.51 % 48.08 % 32.85 % 32.60 % 69.62 % -6.60%
  YoY % 100.43% -45.78% -11.58% 46.36% 0.77% -53.17% -
  Horiz. % 66.36% 33.11% 61.06% 69.06% 47.18% 46.83% 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 3,294,390 3,057,467 2,715,778 2,424,123 2,230,622 1,858,272 1,679,069 11.88%
  YoY % 7.75% 12.58% 12.03% 8.67% 20.04% 10.67% -
  Horiz. % 196.20% 182.09% 161.74% 144.37% 132.85% 110.67% 100.00%
NOSH 759,076 758,676 758,597 757,538 756,143 752,336 746,253 0.28%
  YoY % 0.05% 0.01% 0.14% 0.18% 0.51% 0.82% -
  Horiz. % 101.72% 101.66% 101.65% 101.51% 101.33% 100.82% 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 22.92 % 38.73 % 30.49 % 32.04 % 36.25 % 39.33 % 22.85 % 0.05%
  YoY % -40.82% 27.03% -4.84% -11.61% -7.83% 72.12% -
  Horiz. % 100.31% 169.50% 133.44% 140.22% 158.64% 172.12% 100.00%
ROE 2.12 % 4.58 % 2.63 % 2.44 % 5.16 % 4.04 % 1.76 % 3.15%
  YoY % -53.71% 74.14% 7.79% -52.71% 27.72% 129.55% -
  Horiz. % 120.45% 260.23% 149.43% 138.64% 293.18% 229.55% 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 38.74 48.03 30.47 24.55 42.58 25.58 17.47 14.18%
  YoY % -19.34% 57.63% 24.11% -42.34% 66.46% 46.42% -
  Horiz. % 221.75% 274.93% 174.41% 140.53% 243.73% 146.42% 100.00%
EPS 9.20 18.44 9.41 7.80 15.22 9.97 3.95 15.12%
  YoY % -50.11% 95.96% 20.64% -48.75% 52.66% 152.41% -
  Horiz. % 232.91% 466.84% 238.23% 197.47% 385.32% 252.41% 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 32.77 40.61 25.76 20.72 35.88 21.45 14.53 14.50%
  YoY % -19.31% 57.65% 24.32% -42.25% 67.27% 47.63% -
  Horiz. % 225.53% 279.49% 177.29% 142.60% 246.94% 147.63% 100.00%
EPS 7.78 15.59 7.95 6.58 12.82 8.36 3.28 15.47%
  YoY % -50.10% 96.10% 20.82% -48.67% 53.35% 154.88% -
  Horiz. % 237.20% 475.30% 242.38% 200.61% 390.85% 254.88% 100.00%
DPS 3.60 3.59 3.38 3.17 4.21 2.72 2.29 7.82%
  YoY % 0.28% 6.21% 6.62% -24.70% 54.78% 18.78% -
  Horiz. % 157.21% 156.77% 147.60% 138.43% 183.84% 118.78% 100.00%
NAPS 3.6712 3.4072 3.0264 2.7014 2.4858 2.0708 1.8711 11.88%
  YoY % 7.75% 12.58% 12.03% 8.67% 20.04% 10.67% -
  Horiz. % 196.21% 182.10% 161.74% 144.37% 132.85% 110.67% 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 24.01 16.49 21.89 22.40 19.26 24.43 17.63 5.28%
  YoY % 45.60% -24.67% -2.28% 16.30% -21.16% 38.57% -
  Horiz. % 136.19% 93.53% 124.16% 127.06% 109.25% 138.57% 100.00%
P/EPS 101.09 42.95 70.88 70.51 53.88 62.69 77.97 4.42%
  YoY % 135.37% -39.40% 0.52% 30.86% -14.05% -19.60% -
  Horiz. % 129.65% 55.09% 90.91% 90.43% 69.10% 80.40% 100.00%
EY 0.99 2.33 1.41 1.42 1.86 1.60 1.28 -4.19%
  YoY % -57.51% 65.25% -0.70% -23.66% 16.25% 25.00% -
  Horiz. % 77.34% 182.03% 110.16% 110.94% 145.31% 125.00% 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 24.11 14.66 23.69 23.95 12.80 21.89 21.07 2.27%
  YoY % 64.46% -38.12% -1.09% 87.11% -41.53% 3.89% -
  Horiz. % 114.43% 69.58% 112.43% 113.67% 60.75% 103.89% 100.00%
P/EPS 101.52 38.18 76.73 75.38 35.81 56.17 93.16 1.44%
  YoY % 165.90% -50.24% 1.79% 110.50% -36.25% -39.71% -
  Horiz. % 108.97% 40.98% 82.36% 80.91% 38.44% 60.29% 100.00%
EY 0.99 2.62 1.30 1.33 2.79 1.78 1.07 -1.29%
  YoY % -62.21% 101.54% -2.26% -52.33% 56.74% 66.36% -
  Horiz. % 92.52% 244.86% 121.50% 124.30% 260.75% 166.36% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers