Highlights

[GENP] YoY Quarter Result on 2009-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     3.84%    YoY -     -42.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 326,569 344,515 249,119 195,674 286,643 264,220 144,347 14.56%
  YoY % -5.21% 38.29% 27.31% -31.74% 8.49% 83.05% -
  Horiz. % 226.24% 238.67% 172.58% 135.56% 198.58% 183.05% 100.00%
PBT 112,995 150,723 109,847 81,134 138,794 135,430 56,867 12.11%
  YoY % -25.03% 37.21% 35.39% -41.54% 2.48% 138.15% -
  Horiz. % 198.70% 265.04% 193.16% 142.67% 244.07% 238.15% 100.00%
Tax -22,152 -37,475 -29,491 -18,605 -30,048 -32,150 -12,898 9.42%
  YoY % 40.89% -27.07% -58.51% 38.08% 6.54% -149.26% -
  Horiz. % 171.75% 290.55% 228.65% 144.25% 232.97% 249.26% 100.00%
NP 90,843 113,248 80,356 62,529 108,746 103,280 43,969 12.84%
  YoY % -19.78% 40.93% 28.51% -42.50% 5.29% 134.89% -
  Horiz. % 206.61% 257.56% 182.76% 142.21% 247.32% 234.89% 100.00%
NP to SH 91,408 113,761 80,809 61,358 107,144 101,770 43,433 13.19%
  YoY % -19.65% 40.78% 31.70% -42.73% 5.28% 134.31% -
  Horiz. % 210.46% 261.92% 186.05% 141.27% 246.69% 234.31% 100.00%
Tax Rate 19.60 % 24.86 % 26.85 % 22.93 % 21.65 % 23.74 % 22.68 % -2.40%
  YoY % -21.16% -7.41% 17.10% 5.91% -8.80% 4.67% -
  Horiz. % 86.42% 109.61% 118.39% 101.10% 95.46% 104.67% 100.00%
Total Cost 235,726 231,267 168,763 133,145 177,897 160,940 100,378 15.28%
  YoY % 1.93% 37.04% 26.75% -25.16% 10.54% 60.33% -
  Horiz. % 234.84% 230.40% 168.13% 132.64% 177.23% 160.33% 100.00%
Net Worth 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 11.88%
  YoY % 6.22% 14.03% 11.84% 6.65% 19.22% 13.94% -
  Horiz. % 196.27% 184.78% 162.04% 144.89% 135.85% 113.94% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 1,704,427 11.88%
  YoY % 6.22% 14.03% 11.84% 6.65% 19.22% 13.94% -
  Horiz. % 196.27% 184.78% 162.04% 144.89% 135.85% 113.94% 100.00%
NOSH 758,572 758,912 758,769 757,506 756,666 752,736 747,555 0.24%
  YoY % -0.04% 0.02% 0.17% 0.11% 0.52% 0.69% -
  Horiz. % 101.47% 101.52% 101.50% 101.33% 101.22% 100.69% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 27.82 % 32.87 % 32.26 % 31.96 % 37.94 % 39.09 % 30.46 % -1.50%
  YoY % -15.36% 1.89% 0.94% -15.76% -2.94% 28.33% -
  Horiz. % 91.33% 107.91% 105.91% 104.92% 124.56% 128.33% 100.00%
ROE 2.73 % 3.61 % 2.93 % 2.48 % 4.63 % 5.24 % 2.55 % 1.14%
  YoY % -24.38% 23.21% 18.15% -46.44% -11.64% 105.49% -
  Horiz. % 107.06% 141.57% 114.90% 97.25% 181.57% 205.49% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.05 45.40 32.83 25.83 37.88 35.10 19.31 14.28%
  YoY % -5.18% 38.29% 27.10% -31.81% 7.92% 81.77% -
  Horiz. % 222.94% 235.11% 170.02% 133.76% 196.17% 181.77% 100.00%
EPS 12.05 14.99 10.65 8.10 14.16 13.52 5.81 12.92%
  YoY % -19.61% 40.75% 31.48% -42.80% 4.73% 132.70% -
  Horiz. % 207.40% 258.00% 183.30% 139.41% 243.72% 232.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.4100 4.1500 3.6400 3.2600 3.0600 2.5800 2.2800 11.61%
  YoY % 6.27% 14.01% 11.66% 6.54% 18.60% 13.16% -
  Horiz. % 193.42% 182.02% 159.65% 142.98% 134.21% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.39 38.39 27.76 21.81 31.94 29.44 16.09 14.56%
  YoY % -5.21% 38.29% 27.28% -31.72% 8.49% 82.97% -
  Horiz. % 226.17% 238.60% 172.53% 135.55% 198.51% 182.97% 100.00%
EPS 10.19 12.68 9.01 6.84 11.94 11.34 4.84 13.20%
  YoY % -19.64% 40.73% 31.73% -42.71% 5.29% 134.30% -
  Horiz. % 210.54% 261.98% 186.16% 141.32% 246.69% 234.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.7279 3.5097 3.0778 2.7519 2.5802 2.1642 1.8994 11.88%
  YoY % 6.22% 14.03% 11.84% 6.65% 19.22% 13.94% -
  Horiz. % 196.27% 184.78% 162.04% 144.88% 135.84% 113.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 9.2000 7.0000 7.7200 6.0000 4.6000 6.4000 3.5000 -
P/RPS 21.37 15.42 23.51 23.23 12.14 18.23 18.13 2.78%
  YoY % 38.59% -34.41% 1.21% 91.35% -33.41% 0.55% -
  Horiz. % 117.87% 85.05% 129.67% 128.13% 66.96% 100.55% 100.00%
P/EPS 76.35 46.70 72.49 74.07 32.49 47.34 60.24 4.03%
  YoY % 63.49% -35.58% -2.13% 127.98% -31.37% -21.41% -
  Horiz. % 126.74% 77.52% 120.34% 122.96% 53.93% 78.59% 100.00%
EY 1.31 2.14 1.38 1.35 3.08 2.11 1.66 -3.87%
  YoY % -38.79% 55.07% 2.22% -56.17% 45.97% 27.11% -
  Horiz. % 78.92% 128.92% 83.13% 81.33% 185.54% 127.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.09 1.69 2.12 1.84 1.50 2.48 1.54 5.22%
  YoY % 23.67% -20.28% 15.22% 22.67% -39.52% 61.04% -
  Horiz. % 135.71% 109.74% 137.66% 119.48% 97.40% 161.04% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 22/11/07 23/11/06 -
Price 8.4800 8.0300 8.8100 6.2300 3.3800 7.1500 3.9400 -
P/RPS 19.70 17.69 26.83 24.12 8.92 20.37 20.40 -0.58%
  YoY % 11.36% -34.07% 11.24% 170.40% -56.21% -0.15% -
  Horiz. % 96.57% 86.72% 131.52% 118.24% 43.73% 99.85% 100.00%
P/EPS 70.37 53.57 82.72 76.91 23.87 52.88 67.81 0.62%
  YoY % 31.36% -35.24% 7.55% 222.20% -54.86% -22.02% -
  Horiz. % 103.78% 79.00% 121.99% 113.42% 35.20% 77.98% 100.00%
EY 1.42 1.87 1.21 1.30 4.19 1.89 1.47 -0.57%
  YoY % -24.06% 54.55% -6.92% -68.97% 121.69% 28.57% -
  Horiz. % 96.60% 127.21% 82.31% 88.44% 285.03% 128.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.92 1.93 2.42 1.91 1.10 2.77 1.73 1.75%
  YoY % -0.52% -20.25% 26.70% 73.64% -60.29% 60.12% -
  Horiz. % 110.98% 111.56% 139.88% 110.40% 63.58% 160.12% 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.
 


 

1891 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.760.00 
 KOTRA 1.850.00 
 UCREST 0.2250.00 
 PINEAPP 0.330.00 
 PUC 0.0850.00 
 WILLOW 0.4350.00 
 IRIS 0.1450.00 
 BTECH 0.2350.00 
 3A 0.880.00 
 TENAGA-C57 0.130.00 
Partners & Brokers