Highlights

[GENP] YoY Quarter Result on 2011-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -18.68%    YoY -     40.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 370,534 342,450 326,569 344,515 249,119 195,674 286,643 4.37%
  YoY % 8.20% 4.86% -5.21% 38.29% 27.31% -31.74% -
  Horiz. % 129.27% 119.47% 113.93% 120.19% 86.91% 68.26% 100.00%
PBT 104,756 43,975 112,995 150,723 109,847 81,134 138,794 -4.58%
  YoY % 138.22% -61.08% -25.03% 37.21% 35.39% -41.54% -
  Horiz. % 75.48% 31.68% 81.41% 108.59% 79.14% 58.46% 100.00%
Tax -35,463 -16,431 -22,152 -37,475 -29,491 -18,605 -30,048 2.80%
  YoY % -115.83% 25.83% 40.89% -27.07% -58.51% 38.08% -
  Horiz. % 118.02% 54.68% 73.72% 124.72% 98.15% 61.92% 100.00%
NP 69,293 27,544 90,843 113,248 80,356 62,529 108,746 -7.23%
  YoY % 151.57% -69.68% -19.78% 40.93% 28.51% -42.50% -
  Horiz. % 63.72% 25.33% 83.54% 104.14% 73.89% 57.50% 100.00%
NP to SH 69,282 36,348 91,408 113,761 80,809 61,358 107,144 -7.01%
  YoY % 90.61% -60.24% -19.65% 40.78% 31.70% -42.73% -
  Horiz. % 64.66% 33.92% 85.31% 106.18% 75.42% 57.27% 100.00%
Tax Rate 33.85 % 37.36 % 19.60 % 24.86 % 26.85 % 22.93 % 21.65 % 7.73%
  YoY % -9.40% 90.61% -21.16% -7.41% 17.10% 5.91% -
  Horiz. % 156.35% 172.56% 90.53% 114.83% 124.02% 105.91% 100.00%
Total Cost 301,241 314,906 235,726 231,267 168,763 133,145 177,897 9.17%
  YoY % -4.34% 33.59% 1.93% 37.04% 26.75% -25.16% -
  Horiz. % 169.33% 177.02% 132.51% 130.00% 94.87% 74.84% 100.00%
Net Worth 3,707,728 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 8.16%
  YoY % 9.06% 1.62% 6.22% 14.03% 11.84% 6.65% -
  Horiz. % 160.13% 146.82% 144.48% 136.02% 119.28% 106.65% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 333,885 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 918.58 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,707,728 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 2,315,399 8.16%
  YoY % 9.06% 1.62% 6.22% 14.03% 11.84% 6.65% -
  Horiz. % 160.13% 146.82% 144.48% 136.02% 119.28% 106.65% 100.00%
NOSH 761,340 758,830 758,572 758,912 758,769 757,506 756,666 0.10%
  YoY % 0.33% 0.03% -0.04% 0.02% 0.17% 0.11% -
  Horiz. % 100.62% 100.29% 100.25% 100.30% 100.28% 100.11% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 18.70 % 8.04 % 27.82 % 32.87 % 32.26 % 31.96 % 37.94 % -11.12%
  YoY % 132.59% -71.10% -15.36% 1.89% 0.94% -15.76% -
  Horiz. % 49.29% 21.19% 73.33% 86.64% 85.03% 84.24% 100.00%
ROE 1.87 % 1.07 % 2.73 % 3.61 % 2.93 % 2.48 % 4.63 % -14.02%
  YoY % 74.77% -60.81% -24.38% 23.21% 18.15% -46.44% -
  Horiz. % 40.39% 23.11% 58.96% 77.97% 63.28% 53.56% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.67 45.13 43.05 45.40 32.83 25.83 37.88 4.26%
  YoY % 7.84% 4.83% -5.18% 38.29% 27.10% -31.81% -
  Horiz. % 128.48% 119.14% 113.65% 119.85% 86.67% 68.19% 100.00%
EPS 9.10 4.79 12.05 14.99 10.65 8.10 14.16 -7.10%
  YoY % 89.98% -60.25% -19.61% 40.75% 31.48% -42.80% -
  Horiz. % 64.27% 33.83% 85.10% 105.86% 75.21% 57.20% 100.00%
DPS 0.00 44.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 4.8700 4.4800 4.4100 4.1500 3.6400 3.2600 3.0600 8.05%
  YoY % 8.71% 1.59% 6.27% 14.01% 11.66% 6.54% -
  Horiz. % 159.15% 146.41% 144.12% 135.62% 118.95% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.29 38.16 36.39 38.39 27.76 21.81 31.94 4.37%
  YoY % 8.20% 4.86% -5.21% 38.29% 27.28% -31.72% -
  Horiz. % 129.27% 119.47% 113.93% 120.19% 86.91% 68.28% 100.00%
EPS 7.72 4.05 10.19 12.68 9.01 6.84 11.94 -7.01%
  YoY % 90.62% -60.26% -19.64% 40.73% 31.73% -42.71% -
  Horiz. % 64.66% 33.92% 85.34% 106.20% 75.46% 57.29% 100.00%
DPS 0.00 37.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 4.1318 3.7884 3.7279 3.5097 3.0778 2.7519 2.5802 8.16%
  YoY % 9.06% 1.62% 6.22% 14.03% 11.84% 6.65% -
  Horiz. % 160.13% 146.83% 144.48% 136.02% 119.29% 106.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 9.9300 9.4000 9.2000 7.0000 7.7200 6.0000 4.6000 -
P/RPS 20.40 20.83 21.37 15.42 23.51 23.23 12.14 9.03%
  YoY % -2.06% -2.53% 38.59% -34.41% 1.21% 91.35% -
  Horiz. % 168.04% 171.58% 176.03% 127.02% 193.66% 191.35% 100.00%
P/EPS 109.12 196.24 76.35 46.70 72.49 74.07 32.49 22.36%
  YoY % -44.39% 157.03% 63.49% -35.58% -2.13% 127.98% -
  Horiz. % 335.86% 604.00% 235.00% 143.74% 223.11% 227.98% 100.00%
EY 0.92 0.51 1.31 2.14 1.38 1.35 3.08 -18.23%
  YoY % 80.39% -61.07% -38.79% 55.07% 2.22% -56.17% -
  Horiz. % 29.87% 16.56% 42.53% 69.48% 44.81% 43.83% 100.00%
DY 0.00 4.68 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.04 2.10 2.09 1.69 2.12 1.84 1.50 5.26%
  YoY % -2.86% 0.48% 23.67% -20.28% 15.22% 22.67% -
  Horiz. % 136.00% 140.00% 139.33% 112.67% 141.33% 122.67% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 25/11/08 -
Price 10.4600 10.7800 8.4800 8.0300 8.8100 6.2300 3.3800 -
P/RPS 21.49 23.89 19.70 17.69 26.83 24.12 8.92 15.78%
  YoY % -10.05% 21.27% 11.36% -34.07% 11.24% 170.40% -
  Horiz. % 240.92% 267.83% 220.85% 198.32% 300.78% 270.40% 100.00%
P/EPS 114.95 225.05 70.37 53.57 82.72 76.91 23.87 29.93%
  YoY % -48.92% 219.81% 31.36% -35.24% 7.55% 222.20% -
  Horiz. % 481.57% 942.82% 294.81% 224.42% 346.54% 322.20% 100.00%
EY 0.87 0.44 1.42 1.87 1.21 1.30 4.19 -23.04%
  YoY % 97.73% -69.01% -24.06% 54.55% -6.92% -68.97% -
  Horiz. % 20.76% 10.50% 33.89% 44.63% 28.88% 31.03% 100.00%
DY 0.00 4.08 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.15 2.41 1.92 1.93 2.42 1.91 1.10 11.81%
  YoY % -10.79% 25.52% -0.52% -20.25% 26.70% 73.64% -
  Horiz. % 195.45% 219.09% 174.55% 175.45% 220.00% 173.64% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers