Highlights

[GENP] YoY Quarter Result on 2010-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     27.17%    YoY -     31.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 407,786 340,142 356,468 296,705 240,565 154,372 300,475 5.22%
  YoY % 19.89% -4.58% 20.14% 23.34% 55.83% -48.62% -
  Horiz. % 135.71% 113.20% 118.63% 98.75% 80.06% 51.38% 100.00%
PBT 144,671 98,963 127,602 139,531 96,216 43,276 157,875 -1.44%
  YoY % 46.19% -22.44% -8.55% 45.02% 122.33% -72.59% -
  Horiz. % 91.64% 62.68% 80.82% 88.38% 60.94% 27.41% 100.00%
Tax -36,188 -12,614 -34,100 -36,241 -17,243 -6,867 -35,871 0.15%
  YoY % -186.89% 63.01% 5.91% -110.18% -151.10% 80.86% -
  Horiz. % 100.88% 35.16% 95.06% 101.03% 48.07% 19.14% 100.00%
NP 108,483 86,349 93,502 103,290 78,973 36,409 122,004 -1.94%
  YoY % 25.63% -7.65% -9.48% 30.79% 116.91% -70.16% -
  Horiz. % 88.92% 70.78% 76.64% 84.66% 64.73% 29.84% 100.00%
NP to SH 105,060 87,026 94,041 102,767 78,353 36,862 120,840 -2.30%
  YoY % 20.72% -7.46% -8.49% 31.16% 112.56% -69.50% -
  Horiz. % 86.94% 72.02% 77.82% 85.04% 64.84% 30.50% 100.00%
Tax Rate 25.01 % 12.75 % 26.72 % 25.97 % 17.92 % 15.87 % 22.72 % 1.61%
  YoY % 96.16% -52.28% 2.89% 44.92% 12.92% -30.15% -
  Horiz. % 110.08% 56.12% 117.61% 114.30% 78.87% 69.85% 100.00%
Total Cost 299,303 253,793 262,966 193,415 161,592 117,963 178,471 8.99%
  YoY % 17.93% -3.49% 35.96% 19.69% 36.99% -33.90% -
  Horiz. % 167.70% 142.20% 147.34% 108.37% 90.54% 66.10% 100.00%
Net Worth 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 8.90%
  YoY % 0.27% 5.83% 12.70% 12.68% 8.51% 14.09% -
  Horiz. % 166.83% 166.38% 157.21% 139.49% 123.80% 114.09% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 62,594 91,080 64,513 39,782 37,845 80,986 -
  YoY % 0.00% -31.28% 41.18% 62.17% 5.12% -53.27% -
  Horiz. % 0.00% 77.29% 112.46% 79.66% 49.12% 46.73% 100.00%
Div Payout % - % 71.93 % 96.85 % 62.78 % 50.77 % 102.67 % 67.02 % -
  YoY % 0.00% -25.73% 54.27% 23.66% -50.55% 53.19% -
  Horiz. % 0.00% 107.33% 144.51% 93.67% 75.75% 153.19% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 2,056,690 8.90%
  YoY % 0.27% 5.83% 12.70% 12.68% 8.51% 14.09% -
  Horiz. % 166.83% 166.38% 157.21% 139.49% 123.80% 114.09% 100.00%
NOSH 759,104 758,727 759,007 758,988 757,765 756,919 753,366 0.13%
  YoY % 0.05% -0.04% 0.00% 0.16% 0.11% 0.47% -
  Horiz. % 100.76% 100.71% 100.75% 100.75% 100.58% 100.47% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 26.60 % 25.39 % 26.23 % 34.81 % 32.83 % 23.59 % 40.60 % -6.80%
  YoY % 4.77% -3.20% -24.65% 6.03% 39.17% -41.90% -
  Horiz. % 65.52% 62.54% 64.61% 85.74% 80.86% 58.10% 100.00%
ROE 3.06 % 2.54 % 2.91 % 3.58 % 3.08 % 1.57 % 5.88 % -10.31%
  YoY % 20.47% -12.71% -18.72% 16.23% 96.18% -73.30% -
  Horiz. % 52.04% 43.20% 49.49% 60.88% 52.38% 26.70% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 53.72 44.83 46.97 39.09 31.75 20.39 39.88 5.09%
  YoY % 19.83% -4.56% 20.16% 23.12% 55.71% -48.87% -
  Horiz. % 134.70% 112.41% 117.78% 98.02% 79.61% 51.13% 100.00%
EPS 13.84 11.47 12.39 13.54 10.34 4.87 16.04 -2.43%
  YoY % 20.66% -7.43% -8.49% 30.95% 112.32% -69.64% -
  Horiz. % 86.28% 71.51% 77.24% 84.41% 64.46% 30.36% 100.00%
DPS 0.00 8.25 12.00 8.50 5.25 5.00 10.75 -
  YoY % 0.00% -31.25% 41.18% 61.90% 5.00% -53.49% -
  Horiz. % 0.00% 76.74% 111.63% 79.07% 48.84% 46.51% 100.00%
NAPS 4.5200 4.5100 4.2600 3.7800 3.3600 3.1000 2.7300 8.76%
  YoY % 0.22% 5.87% 12.70% 12.50% 8.39% 13.55% -
  Horiz. % 165.57% 165.20% 156.04% 138.46% 123.08% 113.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 45.44 37.90 39.72 33.06 26.81 17.20 33.48 5.22%
  YoY % 19.89% -4.58% 20.15% 23.31% 55.87% -48.63% -
  Horiz. % 135.72% 113.20% 118.64% 98.75% 80.08% 51.37% 100.00%
EPS 11.71 9.70 10.48 11.45 8.73 4.11 13.47 -2.30%
  YoY % 20.72% -7.44% -8.47% 31.16% 112.41% -69.49% -
  Horiz. % 86.93% 72.01% 77.80% 85.00% 64.81% 30.51% 100.00%
DPS 0.00 6.98 10.15 7.19 4.43 4.22 9.03 -
  YoY % 0.00% -31.23% 41.17% 62.30% 4.98% -53.27% -
  Horiz. % 0.00% 77.30% 112.40% 79.62% 49.06% 46.73% 100.00%
NAPS 3.8236 3.8133 3.6032 3.1971 2.8373 2.6148 2.2919 8.90%
  YoY % 0.27% 5.83% 12.70% 12.68% 8.51% 14.09% -
  Horiz. % 166.83% 166.38% 157.21% 139.50% 123.80% 114.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 11.0400 9.0000 8.6000 8.8000 6.2400 3.5400 8.6500 -
P/RPS 20.55 20.08 18.31 22.51 19.66 17.36 21.69 -0.89%
  YoY % 2.34% 9.67% -18.66% 14.50% 13.25% -19.96% -
  Horiz. % 94.74% 92.58% 84.42% 103.78% 90.64% 80.04% 100.00%
P/EPS 79.77 78.47 69.41 64.99 60.35 72.69 53.93 6.74%
  YoY % 1.66% 13.05% 6.80% 7.69% -16.98% 34.79% -
  Horiz. % 147.91% 145.50% 128.70% 120.51% 111.90% 134.79% 100.00%
EY 1.25 1.27 1.44 1.54 1.66 1.38 1.85 -6.32%
  YoY % -1.57% -11.81% -6.49% -7.23% 20.29% -25.41% -
  Horiz. % 67.57% 68.65% 77.84% 83.24% 89.73% 74.59% 100.00%
DY 0.00 0.92 1.40 0.97 0.84 1.41 1.24 -
  YoY % 0.00% -34.29% 44.33% 15.48% -40.43% 13.71% -
  Horiz. % 0.00% 74.19% 112.90% 78.23% 67.74% 113.71% 100.00%
P/NAPS 2.44 2.00 2.02 2.33 1.86 1.14 3.17 -4.26%
  YoY % 22.00% -0.99% -13.30% 25.27% 63.16% -64.04% -
  Horiz. % 76.97% 63.09% 63.72% 73.50% 58.68% 35.96% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 22/02/11 24/02/10 24/02/09 28/02/08 -
Price 10.5000 8.4700 9.2500 7.9700 6.1800 4.1000 8.7500 -
P/RPS 19.55 18.89 19.70 20.39 19.47 20.10 21.94 -1.90%
  YoY % 3.49% -4.11% -3.38% 4.73% -3.13% -8.39% -
  Horiz. % 89.11% 86.10% 89.79% 92.94% 88.74% 91.61% 100.00%
P/EPS 75.87 73.84 74.66 58.86 59.77 84.19 54.55 5.65%
  YoY % 2.75% -1.10% 26.84% -1.52% -29.01% 54.34% -
  Horiz. % 139.08% 135.36% 136.87% 107.90% 109.57% 154.34% 100.00%
EY 1.32 1.35 1.34 1.70 1.67 1.19 1.83 -5.29%
  YoY % -2.22% 0.75% -21.18% 1.80% 40.34% -34.97% -
  Horiz. % 72.13% 73.77% 73.22% 92.90% 91.26% 65.03% 100.00%
DY 0.00 0.97 1.30 1.07 0.85 1.22 1.23 -
  YoY % 0.00% -25.38% 21.50% 25.88% -30.33% -0.81% -
  Horiz. % 0.00% 78.86% 105.69% 86.99% 69.11% 99.19% 100.00%
P/NAPS 2.32 1.88 2.17 2.11 1.84 1.32 3.21 -5.26%
  YoY % 23.40% -13.36% 2.84% 14.67% 39.39% -58.88% -
  Horiz. % 72.27% 58.57% 67.60% 65.73% 57.32% 41.12% 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.
 


 

133  170  509  1333 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.045 
 IMPIANA 0.03-0.005 
 IWCITY 1.04+0.055 
 KNM 0.39+0.005 
 ARMADA 0.250.00 
 GPACKET-WB 0.11+0.005 
 NETX 0.0150.00 
 KNM-WB 0.2350.00 
 GETS 0.2550.00 
 DWL 0.66+0.01 
Partners & Brokers