Highlights

[GENP] YoY Quarter Result on 2011-12-31 [#4]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -17.33%    YoY -     -8.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 579,012 407,786 340,142 356,468 296,705 240,565 154,372 24.64%
  YoY % 41.99% 19.89% -4.58% 20.14% 23.34% 55.83% -
  Horiz. % 375.08% 264.16% 220.34% 230.91% 192.20% 155.83% 100.00%
PBT 177,380 144,671 98,963 127,602 139,531 96,216 43,276 26.49%
  YoY % 22.61% 46.19% -22.44% -8.55% 45.02% 122.33% -
  Horiz. % 409.88% 334.30% 228.68% 294.86% 322.42% 222.33% 100.00%
Tax -38,284 -36,188 -12,614 -34,100 -36,241 -17,243 -6,867 33.14%
  YoY % -5.79% -186.89% 63.01% 5.91% -110.18% -151.10% -
  Horiz. % 557.51% 526.98% 183.69% 496.58% 527.76% 251.10% 100.00%
NP 139,096 108,483 86,349 93,502 103,290 78,973 36,409 25.02%
  YoY % 28.22% 25.63% -7.65% -9.48% 30.79% 116.91% -
  Horiz. % 382.04% 297.96% 237.16% 256.81% 283.69% 216.91% 100.00%
NP to SH 137,676 105,060 87,026 94,041 102,767 78,353 36,862 24.55%
  YoY % 31.05% 20.72% -7.46% -8.49% 31.16% 112.56% -
  Horiz. % 373.49% 285.01% 236.09% 255.12% 278.79% 212.56% 100.00%
Tax Rate 21.58 % 25.01 % 12.75 % 26.72 % 25.97 % 17.92 % 15.87 % 5.25%
  YoY % -13.71% 96.16% -52.28% 2.89% 44.92% 12.92% -
  Horiz. % 135.98% 157.59% 80.34% 168.37% 163.64% 112.92% 100.00%
Total Cost 439,916 299,303 253,793 262,966 193,415 161,592 117,963 24.52%
  YoY % 46.98% 17.93% -3.49% 35.96% 19.69% 36.99% -
  Horiz. % 372.93% 253.73% 215.15% 222.92% 163.96% 136.99% 100.00%
Net Worth 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 8.55%
  YoY % 11.93% 0.27% 5.83% 12.70% 12.68% 8.51% -
  Horiz. % 163.67% 146.23% 145.83% 137.80% 122.27% 108.51% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 53,127 - 62,594 91,080 64,513 39,782 37,845 5.81%
  YoY % 0.00% 0.00% -31.28% 41.18% 62.17% 5.12% -
  Horiz. % 140.38% 0.00% 165.39% 240.66% 170.46% 105.12% 100.00%
Div Payout % 38.59 % - % 71.93 % 96.85 % 62.78 % 50.77 % 102.67 % -15.04%
  YoY % 0.00% 0.00% -25.73% 54.27% 23.66% -50.55% -
  Horiz. % 37.59% 0.00% 70.06% 94.33% 61.15% 49.45% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 3,840,355 3,431,150 3,421,859 3,233,371 2,868,975 2,546,093 2,346,451 8.55%
  YoY % 11.93% 0.27% 5.83% 12.70% 12.68% 8.51% -
  Horiz. % 163.67% 146.23% 145.83% 137.80% 122.27% 108.51% 100.00%
NOSH 758,963 759,104 758,727 759,007 758,988 757,765 756,919 0.04%
  YoY % -0.02% 0.05% -0.04% 0.00% 0.16% 0.11% -
  Horiz. % 100.27% 100.29% 100.24% 100.28% 100.27% 100.11% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 24.02 % 26.60 % 25.39 % 26.23 % 34.81 % 32.83 % 23.59 % 0.30%
  YoY % -9.70% 4.77% -3.20% -24.65% 6.03% 39.17% -
  Horiz. % 101.82% 112.76% 107.63% 111.19% 147.56% 139.17% 100.00%
ROE 3.58 % 3.06 % 2.54 % 2.91 % 3.58 % 3.08 % 1.57 % 14.72%
  YoY % 16.99% 20.47% -12.71% -18.72% 16.23% 96.18% -
  Horiz. % 228.03% 194.90% 161.78% 185.35% 228.03% 196.18% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 76.29 53.72 44.83 46.97 39.09 31.75 20.39 24.58%
  YoY % 42.01% 19.83% -4.56% 20.16% 23.12% 55.71% -
  Horiz. % 374.15% 263.46% 219.86% 230.36% 191.71% 155.71% 100.00%
EPS 18.14 13.84 11.47 12.39 13.54 10.34 4.87 24.49%
  YoY % 31.07% 20.66% -7.43% -8.49% 30.95% 112.32% -
  Horiz. % 372.48% 284.19% 235.52% 254.41% 278.03% 212.32% 100.00%
DPS 7.00 0.00 8.25 12.00 8.50 5.25 5.00 5.77%
  YoY % 0.00% 0.00% -31.25% 41.18% 61.90% 5.00% -
  Horiz. % 140.00% 0.00% 165.00% 240.00% 170.00% 105.00% 100.00%
NAPS 5.0600 4.5200 4.5100 4.2600 3.7800 3.3600 3.1000 8.50%
  YoY % 11.95% 0.22% 5.87% 12.70% 12.50% 8.39% -
  Horiz. % 163.23% 145.81% 145.48% 137.42% 121.94% 108.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 64.52 45.44 37.90 39.72 33.06 26.81 17.20 24.64%
  YoY % 41.99% 19.89% -4.58% 20.15% 23.31% 55.87% -
  Horiz. % 375.12% 264.19% 220.35% 230.93% 192.21% 155.87% 100.00%
EPS 15.34 11.71 9.70 10.48 11.45 8.73 4.11 24.53%
  YoY % 31.00% 20.72% -7.44% -8.47% 31.16% 112.41% -
  Horiz. % 373.24% 284.91% 236.01% 254.99% 278.59% 212.41% 100.00%
DPS 5.92 0.00 6.98 10.15 7.19 4.43 4.22 5.80%
  YoY % 0.00% 0.00% -31.23% 41.17% 62.30% 4.98% -
  Horiz. % 140.28% 0.00% 165.40% 240.52% 170.38% 104.98% 100.00%
NAPS 4.2796 3.8236 3.8133 3.6032 3.1971 2.8373 2.6148 8.55%
  YoY % 11.93% 0.27% 5.83% 12.70% 12.68% 8.51% -
  Horiz. % 163.67% 146.23% 145.84% 137.80% 122.27% 108.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 10.0000 11.0400 9.0000 8.6000 8.8000 6.2400 3.5400 -
P/RPS 13.11 20.55 20.08 18.31 22.51 19.66 17.36 -4.57%
  YoY % -36.20% 2.34% 9.67% -18.66% 14.50% 13.25% -
  Horiz. % 75.52% 118.38% 115.67% 105.47% 129.67% 113.25% 100.00%
P/EPS 55.13 79.77 78.47 69.41 64.99 60.35 72.69 -4.50%
  YoY % -30.89% 1.66% 13.05% 6.80% 7.69% -16.98% -
  Horiz. % 75.84% 109.74% 107.95% 95.49% 89.41% 83.02% 100.00%
EY 1.81 1.25 1.27 1.44 1.54 1.66 1.38 4.62%
  YoY % 44.80% -1.57% -11.81% -6.49% -7.23% 20.29% -
  Horiz. % 131.16% 90.58% 92.03% 104.35% 111.59% 120.29% 100.00%
DY 0.70 0.00 0.92 1.40 0.97 0.84 1.41 -11.01%
  YoY % 0.00% 0.00% -34.29% 44.33% 15.48% -40.43% -
  Horiz. % 49.65% 0.00% 65.25% 99.29% 68.79% 59.57% 100.00%
P/NAPS 1.98 2.44 2.00 2.02 2.33 1.86 1.14 9.63%
  YoY % -18.85% 22.00% -0.99% -13.30% 25.27% 63.16% -
  Horiz. % 173.68% 214.04% 175.44% 177.19% 204.39% 163.16% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 27/02/13 27/02/12 22/02/11 24/02/10 24/02/09 -
Price 10.2200 10.5000 8.4700 9.2500 7.9700 6.1800 4.1000 -
P/RPS 13.40 19.55 18.89 19.70 20.39 19.47 20.10 -6.53%
  YoY % -31.46% 3.49% -4.11% -3.38% 4.73% -3.13% -
  Horiz. % 66.67% 97.26% 93.98% 98.01% 101.44% 96.87% 100.00%
P/EPS 56.34 75.87 73.84 74.66 58.86 59.77 84.19 -6.47%
  YoY % -25.74% 2.75% -1.10% 26.84% -1.52% -29.01% -
  Horiz. % 66.92% 90.12% 87.71% 88.68% 69.91% 70.99% 100.00%
EY 1.77 1.32 1.35 1.34 1.70 1.67 1.19 6.84%
  YoY % 34.09% -2.22% 0.75% -21.18% 1.80% 40.34% -
  Horiz. % 148.74% 110.92% 113.45% 112.61% 142.86% 140.34% 100.00%
DY 0.68 0.00 0.97 1.30 1.07 0.85 1.22 -9.28%
  YoY % 0.00% 0.00% -25.38% 21.50% 25.88% -30.33% -
  Horiz. % 55.74% 0.00% 79.51% 106.56% 87.70% 69.67% 100.00%
P/NAPS 2.02 2.32 1.88 2.17 2.11 1.84 1.32 7.35%
  YoY % -12.93% 23.40% -13.36% 2.84% 14.67% 39.39% -
  Horiz. % 153.03% 175.76% 142.42% 164.39% 159.85% 139.39% 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.
 


 

249  328  550  1018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.115+0.01 
 EKOVEST 0.85+0.05 
 ARMADA 0.245-0.005 
 KNM 0.395+0.01 
 NETX 0.0150.00 
 IWCITY 1.05+0.065 
 IMPIANA 0.03-0.005 
 KNM-WB 0.265+0.03 
 HOMERIZ-WB 0.245+0.03 
 VSOLAR 0.20+0.025 
Partners & Brokers