Highlights

[GENP] YoY 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 -     13.20%    YoY -     31.70%
Quarter Report


View:


Show?  YoY % Horiz. %

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 342,450 326,569 344,515 249,119 195,674 286,643 264,220 4.41%
  YoY % 4.86% -5.21% 38.29% 27.31% -31.74% 8.49% -
  Horiz. % 129.61% 123.60% 130.39% 94.28% 74.06% 108.49% 100.00%
PBT 43,975 112,995 150,723 109,847 81,134 138,794 135,430 -17.08%
  YoY % -61.08% -25.03% 37.21% 35.39% -41.54% 2.48% -
  Horiz. % 32.47% 83.43% 111.29% 81.11% 59.91% 102.48% 100.00%
Tax -16,431 -22,152 -37,475 -29,491 -18,605 -30,048 -32,150 -10.58%
  YoY % 25.83% 40.89% -27.07% -58.51% 38.08% 6.54% -
  Horiz. % 51.11% 68.90% 116.56% 91.73% 57.87% 93.46% 100.00%
NP 27,544 90,843 113,248 80,356 62,529 108,746 103,280 -19.75%
  YoY % -69.68% -19.78% 40.93% 28.51% -42.50% 5.29% -
  Horiz. % 26.67% 87.96% 109.65% 77.80% 60.54% 105.29% 100.00%
NP to SH 36,348 91,408 113,761 80,809 61,358 107,144 101,770 -15.75%
  YoY % -60.24% -19.65% 40.78% 31.70% -42.73% 5.28% -
  Horiz. % 35.72% 89.82% 111.78% 79.40% 60.29% 105.28% 100.00%
Tax Rate 37.36 % 19.60 % 24.86 % 26.85 % 22.93 % 21.65 % 23.74 % 7.84%
  YoY % 90.61% -21.16% -7.41% 17.10% 5.91% -8.80% -
  Horiz. % 157.37% 82.56% 104.72% 113.10% 96.59% 91.20% 100.00%
Total Cost 314,906 235,726 231,267 168,763 133,145 177,897 160,940 11.83%
  YoY % 33.59% 1.93% 37.04% 26.75% -25.16% 10.54% -
  Horiz. % 195.67% 146.47% 143.70% 104.86% 82.73% 110.54% 100.00%
Net Worth 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 9.77%
  YoY % 1.62% 6.22% 14.03% 11.84% 6.65% 19.22% -
  Horiz. % 175.05% 172.26% 162.17% 142.22% 127.16% 119.22% 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 333,885 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 918.58 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 1,942,060 9.77%
  YoY % 1.62% 6.22% 14.03% 11.84% 6.65% 19.22% -
  Horiz. % 175.05% 172.26% 162.17% 142.22% 127.16% 119.22% 100.00%
NOSH 758,830 758,572 758,912 758,769 757,506 756,666 752,736 0.13%
  YoY % 0.03% -0.04% 0.02% 0.17% 0.11% 0.52% -
  Horiz. % 100.81% 100.78% 100.82% 100.80% 100.63% 100.52% 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 8.04 % 27.82 % 32.87 % 32.26 % 31.96 % 37.94 % 39.09 % -23.15%
  YoY % -71.10% -15.36% 1.89% 0.94% -15.76% -2.94% -
  Horiz. % 20.57% 71.17% 84.09% 82.53% 81.76% 97.06% 100.00%
ROE 1.07 % 2.73 % 3.61 % 2.93 % 2.48 % 4.63 % 5.24 % -23.24%
  YoY % -60.81% -24.38% 23.21% 18.15% -46.44% -11.64% -
  Horiz. % 20.42% 52.10% 68.89% 55.92% 47.33% 88.36% 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 45.13 43.05 45.40 32.83 25.83 37.88 35.10 4.27%
  YoY % 4.83% -5.18% 38.29% 27.10% -31.81% 7.92% -
  Horiz. % 128.58% 122.65% 129.34% 93.53% 73.59% 107.92% 100.00%
EPS 4.79 12.05 14.99 10.65 8.10 14.16 13.52 -15.87%
  YoY % -60.25% -19.61% 40.75% 31.48% -42.80% 4.73% -
  Horiz. % 35.43% 89.13% 110.87% 78.77% 59.91% 104.73% 100.00%
DPS 44.00 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. % 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 38.16 36.39 38.39 27.76 21.81 31.94 29.44 4.41%
  YoY % 4.86% -5.21% 38.29% 27.28% -31.72% 8.49% -
  Horiz. % 129.62% 123.61% 130.40% 94.29% 74.08% 108.49% 100.00%
EPS 4.05 10.19 12.68 9.01 6.84 11.94 11.34 -15.76%
  YoY % -60.26% -19.64% 40.73% 31.73% -42.71% 5.29% -
  Horiz. % 35.71% 89.86% 111.82% 79.45% 60.32% 105.29% 100.00%
DPS 37.21 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. % 100.00% - - - - - -
NAPS 3.7884 3.7279 3.5097 3.0778 2.7519 2.5802 2.1642 9.77%
  YoY % 1.62% 6.22% 14.03% 11.84% 6.65% 19.22% -
  Horiz. % 175.05% 172.25% 162.17% 142.21% 127.16% 119.22% 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 20.83 21.37 15.42 23.51 23.23 12.14 18.23 2.24%
  YoY % -2.53% 38.59% -34.41% 1.21% 91.35% -33.41% -
  Horiz. % 114.26% 117.22% 84.59% 128.96% 127.43% 66.59% 100.00%
P/EPS 196.24 76.35 46.70 72.49 74.07 32.49 47.34 26.72%
  YoY % 157.03% 63.49% -35.58% -2.13% 127.98% -31.37% -
  Horiz. % 414.53% 161.28% 98.65% 153.13% 156.46% 68.63% 100.00%
EY 0.51 1.31 2.14 1.38 1.35 3.08 2.11 -21.06%
  YoY % -61.07% -38.79% 55.07% 2.22% -56.17% 45.97% -
  Horiz. % 24.17% 62.09% 101.42% 65.40% 63.98% 145.97% 100.00%
DY 4.68 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. % 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 23.89 19.70 17.69 26.83 24.12 8.92 20.37 2.69%
  YoY % 21.27% 11.36% -34.07% 11.24% 170.40% -56.21% -
  Horiz. % 117.28% 96.71% 86.84% 131.71% 118.41% 43.79% 100.00%
P/EPS 225.05 70.37 53.57 82.72 76.91 23.87 52.88 27.27%
  YoY % 219.81% 31.36% -35.24% 7.55% 222.20% -54.86% -
  Horiz. % 425.59% 133.07% 101.30% 156.43% 145.44% 45.14% 100.00%
EY 0.44 1.42 1.87 1.21 1.30 4.19 1.89 -21.55%
  YoY % -69.01% -24.06% 54.55% -6.92% -68.97% 121.69% -
  Horiz. % 23.28% 75.13% 98.94% 64.02% 68.78% 221.69% 100.00%
DY 4.08 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. % 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