Highlights

[GENP] YoY Quarter Result on 2012-09-30 [#3]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     30.89%    YoY -     -19.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 320,399 370,534 342,450 326,569 344,515 249,119 195,674 8.56%
  YoY % -13.53% 8.20% 4.86% -5.21% 38.29% 27.31% -
  Horiz. % 163.74% 189.36% 175.01% 166.89% 176.07% 127.31% 100.00%
PBT 55,076 104,756 43,975 112,995 150,723 109,847 81,134 -6.25%
  YoY % -47.42% 138.22% -61.08% -25.03% 37.21% 35.39% -
  Horiz. % 67.88% 129.11% 54.20% 139.27% 185.77% 135.39% 100.00%
Tax -15,994 -35,463 -16,431 -22,152 -37,475 -29,491 -18,605 -2.49%
  YoY % 54.90% -115.83% 25.83% 40.89% -27.07% -58.51% -
  Horiz. % 85.97% 190.61% 88.31% 119.06% 201.42% 158.51% 100.00%
NP 39,082 69,293 27,544 90,843 113,248 80,356 62,529 -7.53%
  YoY % -43.60% 151.57% -69.68% -19.78% 40.93% 28.51% -
  Horiz. % 62.50% 110.82% 44.05% 145.28% 181.11% 128.51% 100.00%
NP to SH 37,667 69,282 36,348 91,408 113,761 80,809 61,358 -7.81%
  YoY % -45.63% 90.61% -60.24% -19.65% 40.78% 31.70% -
  Horiz. % 61.39% 112.91% 59.24% 148.97% 185.41% 131.70% 100.00%
Tax Rate 29.04 % 33.85 % 37.36 % 19.60 % 24.86 % 26.85 % 22.93 % 4.01%
  YoY % -14.21% -9.40% 90.61% -21.16% -7.41% 17.10% -
  Horiz. % 126.65% 147.62% 162.93% 85.48% 108.42% 117.10% 100.00%
Total Cost 281,317 301,241 314,906 235,726 231,267 168,763 133,145 13.27%
  YoY % -6.61% -4.34% 33.59% 1.93% 37.04% 26.75% -
  Horiz. % 211.29% 226.25% 236.51% 177.04% 173.70% 126.75% 100.00%
Net Worth 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 8.39%
  YoY % 8.04% 9.06% 1.62% 6.22% 14.03% 11.84% -
  Horiz. % 162.22% 150.14% 137.66% 135.47% 127.54% 111.84% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 333,885 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 918.58 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 4,005,978 3,707,728 3,399,562 3,345,305 3,149,487 2,761,922 2,469,469 8.39%
  YoY % 8.04% 9.06% 1.62% 6.22% 14.03% 11.84% -
  Horiz. % 162.22% 150.14% 137.66% 135.47% 127.54% 111.84% 100.00%
NOSH 771,864 761,340 758,830 758,572 758,912 758,769 757,506 0.31%
  YoY % 1.38% 0.33% 0.03% -0.04% 0.02% 0.17% -
  Horiz. % 101.90% 100.51% 100.17% 100.14% 100.19% 100.17% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.20 % 18.70 % 8.04 % 27.82 % 32.87 % 32.26 % 31.96 % -14.82%
  YoY % -34.76% 132.59% -71.10% -15.36% 1.89% 0.94% -
  Horiz. % 38.17% 58.51% 25.16% 87.05% 102.85% 100.94% 100.00%
ROE 0.94 % 1.87 % 1.07 % 2.73 % 3.61 % 2.93 % 2.48 % -14.92%
  YoY % -49.73% 74.77% -60.81% -24.38% 23.21% 18.15% -
  Horiz. % 37.90% 75.40% 43.15% 110.08% 145.56% 118.15% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 41.51 48.67 45.13 43.05 45.40 32.83 25.83 8.22%
  YoY % -14.71% 7.84% 4.83% -5.18% 38.29% 27.10% -
  Horiz. % 160.70% 188.42% 174.72% 166.67% 175.76% 127.10% 100.00%
EPS 4.88 9.10 4.79 12.05 14.99 10.65 8.10 -8.09%
  YoY % -46.37% 89.98% -60.25% -19.61% 40.75% 31.48% -
  Horiz. % 60.25% 112.35% 59.14% 148.77% 185.06% 131.48% 100.00%
DPS 0.00 0.00 44.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 5.1900 4.8700 4.4800 4.4100 4.1500 3.6400 3.2600 8.05%
  YoY % 6.57% 8.71% 1.59% 6.27% 14.01% 11.66% -
  Horiz. % 159.20% 149.39% 137.42% 135.28% 127.30% 111.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.70 41.29 38.16 36.39 38.39 27.76 21.81 8.56%
  YoY % -13.54% 8.20% 4.86% -5.21% 38.29% 27.28% -
  Horiz. % 163.69% 189.32% 174.97% 166.85% 176.02% 127.28% 100.00%
EPS 4.20 7.72 4.05 10.19 12.68 9.01 6.84 -7.80%
  YoY % -45.60% 90.62% -60.26% -19.64% 40.73% 31.73% -
  Horiz. % 61.40% 112.87% 59.21% 148.98% 185.38% 131.73% 100.00%
DPS 0.00 0.00 37.21 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 4.4642 4.1318 3.7884 3.7279 3.5097 3.0778 2.7519 8.39%
  YoY % 8.04% 9.06% 1.62% 6.22% 14.03% 11.84% -
  Horiz. % 162.22% 150.14% 137.66% 135.47% 127.54% 111.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 9.9100 9.9300 9.4000 9.2000 7.0000 7.7200 6.0000 -
P/RPS 23.87 20.40 20.83 21.37 15.42 23.51 23.23 0.45%
  YoY % 17.01% -2.06% -2.53% 38.59% -34.41% 1.21% -
  Horiz. % 102.76% 87.82% 89.67% 91.99% 66.38% 101.21% 100.00%
P/EPS 203.07 109.12 196.24 76.35 46.70 72.49 74.07 18.30%
  YoY % 86.10% -44.39% 157.03% 63.49% -35.58% -2.13% -
  Horiz. % 274.16% 147.32% 264.94% 103.08% 63.05% 97.87% 100.00%
EY 0.49 0.92 0.51 1.31 2.14 1.38 1.35 -15.53%
  YoY % -46.74% 80.39% -61.07% -38.79% 55.07% 2.22% -
  Horiz. % 36.30% 68.15% 37.78% 97.04% 158.52% 102.22% 100.00%
DY 0.00 0.00 4.68 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.91 2.04 2.10 2.09 1.69 2.12 1.84 0.62%
  YoY % -6.37% -2.86% 0.48% 23.67% -20.28% 15.22% -
  Horiz. % 103.80% 110.87% 114.13% 113.59% 91.85% 115.22% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 27/11/13 28/11/12 23/11/11 24/11/10 24/11/09 -
Price 10.2400 10.4600 10.7800 8.4800 8.0300 8.8100 6.2300 -
P/RPS 24.67 21.49 23.89 19.70 17.69 26.83 24.12 0.38%
  YoY % 14.80% -10.05% 21.27% 11.36% -34.07% 11.24% -
  Horiz. % 102.28% 89.10% 99.05% 81.67% 73.34% 111.24% 100.00%
P/EPS 209.84 114.95 225.05 70.37 53.57 82.72 76.91 18.20%
  YoY % 82.55% -48.92% 219.81% 31.36% -35.24% 7.55% -
  Horiz. % 272.84% 149.46% 292.61% 91.50% 69.65% 107.55% 100.00%
EY 0.48 0.87 0.44 1.42 1.87 1.21 1.30 -15.29%
  YoY % -44.83% 97.73% -69.01% -24.06% 54.55% -6.92% -
  Horiz. % 36.92% 66.92% 33.85% 109.23% 143.85% 93.08% 100.00%
DY 0.00 0.00 4.08 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.97 2.15 2.41 1.92 1.93 2.42 1.91 0.52%
  YoY % -8.37% -10.79% 25.52% -0.52% -20.25% 26.70% -
  Horiz. % 103.14% 112.57% 126.18% 100.52% 101.05% 126.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS