Highlights

[GENP] YoY Quarter Result on 2009-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     27.70%    YoY -     112.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 340,142 356,468 296,705 240,565 154,372 300,475 171,391 12.09%
  YoY % -4.58% 20.14% 23.34% 55.83% -48.62% 75.32% -
  Horiz. % 198.46% 207.99% 173.12% 140.36% 90.07% 175.32% 100.00%
PBT 98,963 127,602 139,531 96,216 43,276 157,875 76,448 4.39%
  YoY % -22.44% -8.55% 45.02% 122.33% -72.59% 106.51% -
  Horiz. % 129.45% 166.91% 182.52% 125.86% 56.61% 206.51% 100.00%
Tax -12,614 -34,100 -36,241 -17,243 -6,867 -35,871 -13,957 -1.67%
  YoY % 63.01% 5.91% -110.18% -151.10% 80.86% -157.01% -
  Horiz. % 90.38% 244.32% 259.66% 123.54% 49.20% 257.01% 100.00%
NP 86,349 93,502 103,290 78,973 36,409 122,004 62,491 5.53%
  YoY % -7.65% -9.48% 30.79% 116.91% -70.16% 95.23% -
  Horiz. % 138.18% 149.62% 165.29% 126.37% 58.26% 195.23% 100.00%
NP to SH 87,026 94,041 102,767 78,353 36,862 120,840 61,696 5.90%
  YoY % -7.46% -8.49% 31.16% 112.56% -69.50% 95.86% -
  Horiz. % 141.06% 152.43% 166.57% 127.00% 59.75% 195.86% 100.00%
Tax Rate 12.75 % 26.72 % 25.97 % 17.92 % 15.87 % 22.72 % 18.26 % -5.81%
  YoY % -52.28% 2.89% 44.92% 12.92% -30.15% 24.42% -
  Horiz. % 69.82% 146.33% 142.22% 98.14% 86.91% 124.42% 100.00%
Total Cost 253,793 262,966 193,415 161,592 117,963 178,471 108,900 15.13%
  YoY % -3.49% 35.96% 19.69% 36.99% -33.90% 63.89% -
  Horiz. % 233.05% 241.47% 177.61% 148.39% 108.32% 163.89% 100.00%
Net Worth 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 11.79%
  YoY % 5.83% 12.70% 12.68% 8.51% 14.09% 17.39% -
  Horiz. % 195.31% 184.55% 163.75% 145.32% 133.93% 117.39% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 62,594 91,080 64,513 39,782 37,845 80,986 31,821 11.92%
  YoY % -31.28% 41.18% 62.17% 5.12% -53.27% 154.50% -
  Horiz. % 196.71% 286.23% 202.74% 125.02% 118.93% 254.50% 100.00%
Div Payout % 71.93 % 96.85 % 62.78 % 50.77 % 102.67 % 67.02 % 51.58 % 5.69%
  YoY % -25.73% 54.27% 23.66% -50.55% 53.19% 29.93% -
  Horiz. % 139.45% 187.77% 121.71% 98.43% 199.05% 129.93% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 1,752,046 11.79%
  YoY % 5.83% 12.70% 12.68% 8.51% 14.09% 17.39% -
  Horiz. % 195.31% 184.55% 163.75% 145.32% 133.93% 117.39% 100.00%
NOSH 758,727 759,007 758,988 757,765 756,919 753,366 748,737 0.22%
  YoY % -0.04% 0.00% 0.16% 0.11% 0.47% 0.62% -
  Horiz. % 101.33% 101.37% 101.37% 101.21% 101.09% 100.62% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 25.39 % 26.23 % 34.81 % 32.83 % 23.59 % 40.60 % 36.46 % -5.85%
  YoY % -3.20% -24.65% 6.03% 39.17% -41.90% 11.35% -
  Horiz. % 69.64% 71.94% 95.47% 90.04% 64.70% 111.35% 100.00%
ROE 2.54 % 2.91 % 3.58 % 3.08 % 1.57 % 5.88 % 3.52 % -5.29%
  YoY % -12.71% -18.72% 16.23% 96.18% -73.30% 67.05% -
  Horiz. % 72.16% 82.67% 101.70% 87.50% 44.60% 167.05% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.83 46.97 39.09 31.75 20.39 39.88 22.89 11.84%
  YoY % -4.56% 20.16% 23.12% 55.71% -48.87% 74.22% -
  Horiz. % 195.85% 205.20% 170.77% 138.71% 89.08% 174.22% 100.00%
EPS 11.47 12.39 13.54 10.34 4.87 16.04 8.24 5.66%
  YoY % -7.43% -8.49% 30.95% 112.32% -69.64% 94.66% -
  Horiz. % 139.20% 150.36% 164.32% 125.49% 59.10% 194.66% 100.00%
DPS 8.25 12.00 8.50 5.25 5.00 10.75 4.25 11.68%
  YoY % -31.25% 41.18% 61.90% 5.00% -53.49% 152.94% -
  Horiz. % 194.12% 282.35% 200.00% 123.53% 117.65% 252.94% 100.00%
NAPS 4.5100 4.2600 3.7800 3.3600 3.1000 2.7300 2.3400 11.55%
  YoY % 5.87% 12.70% 12.50% 8.39% 13.55% 16.67% -
  Horiz. % 192.74% 182.05% 161.54% 143.59% 132.48% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.90 39.72 33.06 26.81 17.20 33.48 19.10 12.09%
  YoY % -4.58% 20.15% 23.31% 55.87% -48.63% 75.29% -
  Horiz. % 198.43% 207.96% 173.09% 140.37% 90.05% 175.29% 100.00%
EPS 9.70 10.48 11.45 8.73 4.11 13.47 6.88 5.89%
  YoY % -7.44% -8.47% 31.16% 112.41% -69.49% 95.78% -
  Horiz. % 140.99% 152.33% 166.42% 126.89% 59.74% 195.78% 100.00%
DPS 6.98 10.15 7.19 4.43 4.22 9.03 3.55 11.92%
  YoY % -31.23% 41.17% 62.30% 4.98% -53.27% 154.37% -
  Horiz. % 196.62% 285.92% 202.54% 124.79% 118.87% 254.37% 100.00%
NAPS 3.8133 3.6032 3.1971 2.8373 2.6148 2.2919 1.9524 11.79%
  YoY % 5.83% 12.70% 12.68% 8.51% 14.09% 17.39% -
  Horiz. % 195.31% 184.55% 163.75% 145.32% 133.93% 117.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 9.0000 8.6000 8.8000 6.2400 3.5400 8.6500 4.2800 -
P/RPS 20.08 18.31 22.51 19.66 17.36 21.69 18.70 1.19%
  YoY % 9.67% -18.66% 14.50% 13.25% -19.96% 15.99% -
  Horiz. % 107.38% 97.91% 120.37% 105.13% 92.83% 115.99% 100.00%
P/EPS 78.47 69.41 64.99 60.35 72.69 53.93 51.94 7.11%
  YoY % 13.05% 6.80% 7.69% -16.98% 34.79% 3.83% -
  Horiz. % 151.08% 133.63% 125.13% 116.19% 139.95% 103.83% 100.00%
EY 1.27 1.44 1.54 1.66 1.38 1.85 1.93 -6.73%
  YoY % -11.81% -6.49% -7.23% 20.29% -25.41% -4.15% -
  Horiz. % 65.80% 74.61% 79.79% 86.01% 71.50% 95.85% 100.00%
DY 0.92 1.40 0.97 0.84 1.41 1.24 0.99 -1.21%
  YoY % -34.29% 44.33% 15.48% -40.43% 13.71% 25.25% -
  Horiz. % 92.93% 141.41% 97.98% 84.85% 142.42% 125.25% 100.00%
P/NAPS 2.00 2.02 2.33 1.86 1.14 3.17 1.83 1.49%
  YoY % -0.99% -13.30% 25.27% 63.16% -64.04% 73.22% -
  Horiz. % 109.29% 110.38% 127.32% 101.64% 62.30% 173.22% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 24/02/10 24/02/09 28/02/08 28/02/07 -
Price 8.4700 9.2500 7.9700 6.1800 4.1000 8.7500 5.0000 -
P/RPS 18.89 19.70 20.39 19.47 20.10 21.94 21.84 -2.39%
  YoY % -4.11% -3.38% 4.73% -3.13% -8.39% 0.46% -
  Horiz. % 86.49% 90.20% 93.36% 89.15% 92.03% 100.46% 100.00%
P/EPS 73.84 74.66 58.86 59.77 84.19 54.55 60.68 3.32%
  YoY % -1.10% 26.84% -1.52% -29.01% 54.34% -10.10% -
  Horiz. % 121.69% 123.04% 97.00% 98.50% 138.74% 89.90% 100.00%
EY 1.35 1.34 1.70 1.67 1.19 1.83 1.65 -3.29%
  YoY % 0.75% -21.18% 1.80% 40.34% -34.97% 10.91% -
  Horiz. % 81.82% 81.21% 103.03% 101.21% 72.12% 110.91% 100.00%
DY 0.97 1.30 1.07 0.85 1.22 1.23 0.85 2.22%
  YoY % -25.38% 21.50% 25.88% -30.33% -0.81% 44.71% -
  Horiz. % 114.12% 152.94% 125.88% 100.00% 143.53% 144.71% 100.00%
P/NAPS 1.88 2.17 2.11 1.84 1.32 3.21 2.14 -2.13%
  YoY % -13.36% 2.84% 14.67% 39.39% -58.88% 50.00% -
  Horiz. % 87.85% 101.40% 98.60% 85.98% 61.68% 150.00% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers