Highlights

[GENP] YoY Quarter Result on 2010-03-31 [#1]

Stock [GENP]: GENTING PLANTATIONS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -11.62%    YoY -     87.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 343,039 272,663 271,116 211,591 133,361 273,053 149,276 14.86%
  YoY % 25.81% 0.57% 28.13% 58.66% -51.16% 82.92% -
  Horiz. % 229.80% 182.66% 181.62% 141.74% 89.34% 182.92% 100.00%
PBT 58,385 104,008 132,083 94,775 47,784 143,198 64,259 -1.58%
  YoY % -43.86% -21.26% 39.36% 98.34% -66.63% 122.85% -
  Horiz. % 90.86% 161.86% 205.55% 147.49% 74.36% 222.85% 100.00%
Tax -15,088 -26,720 -37,271 -24,703 -10,892 -27,812 -17,175 -2.13%
  YoY % 43.53% 28.31% -50.88% -126.80% 60.84% -61.93% -
  Horiz. % 87.85% 155.57% 217.01% 143.83% 63.42% 161.93% 100.00%
NP 43,297 77,288 94,812 70,072 36,892 115,386 47,084 -1.39%
  YoY % -43.98% -18.48% 35.31% 89.94% -68.03% 145.06% -
  Horiz. % 91.96% 164.15% 201.37% 148.82% 78.35% 245.06% 100.00%
NP to SH 44,025 78,794 94,329 69,250 36,862 114,161 46,446 -0.89%
  YoY % -44.13% -16.47% 36.22% 87.86% -67.71% 145.79% -
  Horiz. % 94.79% 169.65% 203.09% 149.10% 79.37% 245.79% 100.00%
Tax Rate 25.84 % 25.69 % 28.22 % 26.06 % 22.79 % 19.42 % 26.73 % -0.56%
  YoY % 0.58% -8.97% 8.29% 14.35% 17.35% -27.35% -
  Horiz. % 96.67% 96.11% 105.57% 97.49% 85.26% 72.65% 100.00%
Total Cost 299,742 195,375 176,304 141,519 96,469 157,667 102,192 19.62%
  YoY % 53.42% 10.82% 24.58% 46.70% -38.81% 54.29% -
  Horiz. % 293.31% 191.18% 172.52% 138.48% 94.40% 154.29% 100.00%
Net Worth 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 2,147,133 1,803,728 11.46%
  YoY % 6.04% 10.86% 12.65% 9.63% 11.05% 19.04% -
  Horiz. % 191.90% 180.96% 163.24% 144.92% 132.19% 119.04% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 3,461,275 3,264,106 2,944,461 2,613,922 2,384,297 2,147,133 1,803,728 11.46%
  YoY % 6.04% 10.86% 12.65% 9.63% 11.05% 19.04% -
  Horiz. % 191.90% 180.96% 163.24% 144.92% 132.19% 119.04% 100.00%
NOSH 759,051 759,094 758,881 757,658 756,919 756,033 751,553 0.17%
  YoY % -0.01% 0.03% 0.16% 0.10% 0.12% 0.60% -
  Horiz. % 101.00% 101.00% 100.98% 100.81% 100.71% 100.60% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.62 % 28.35 % 34.97 % 33.12 % 27.66 % 42.26 % 31.54 % -14.15%
  YoY % -55.49% -18.93% 5.59% 19.74% -34.55% 33.99% -
  Horiz. % 40.01% 89.89% 110.88% 105.01% 87.70% 133.99% 100.00%
ROE 1.27 % 2.41 % 3.20 % 2.65 % 1.55 % 5.32 % 2.57 % -11.07%
  YoY % -47.30% -24.69% 20.75% 70.97% -70.86% 107.00% -
  Horiz. % 49.42% 93.77% 124.51% 103.11% 60.31% 207.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.19 35.92 35.73 27.93 17.62 36.12 19.86 14.67%
  YoY % 25.81% 0.53% 27.93% 58.51% -51.22% 81.87% -
  Horiz. % 227.54% 180.87% 179.91% 140.63% 88.72% 181.87% 100.00%
EPS 5.80 10.38 12.43 9.14 4.87 15.10 6.18 -1.05%
  YoY % -44.12% -16.49% 36.00% 87.68% -67.75% 144.34% -
  Horiz. % 93.85% 167.96% 201.13% 147.90% 78.80% 244.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.5600 4.3000 3.8800 3.4500 3.1500 2.8400 2.4000 11.28%
  YoY % 6.05% 10.82% 12.46% 9.52% 10.92% 18.33% -
  Horiz. % 190.00% 179.17% 161.67% 143.75% 131.25% 118.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 897,358
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.23 30.39 30.21 23.58 14.86 30.43 16.64 14.86%
  YoY % 25.80% 0.60% 28.12% 58.68% -51.17% 82.87% -
  Horiz. % 229.75% 182.63% 181.55% 141.71% 89.30% 182.87% 100.00%
EPS 4.91 8.78 10.51 7.72 4.11 12.72 5.18 -0.89%
  YoY % -44.08% -16.46% 36.14% 87.83% -67.69% 145.56% -
  Horiz. % 94.79% 169.50% 202.90% 149.03% 79.34% 245.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.8572 3.6375 3.2813 2.9129 2.6570 2.3927 2.0100 11.46%
  YoY % 6.04% 10.86% 12.65% 9.63% 11.05% 19.04% -
  Horiz. % 191.90% 180.97% 163.25% 144.92% 132.19% 119.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 8.6500 9.4900 8.0000 6.9500 4.2800 8.4000 5.1500 -
P/RPS 19.14 26.42 22.39 24.89 24.29 23.26 25.93 -4.93%
  YoY % -27.55% 18.00% -10.04% 2.47% 4.43% -10.30% -
  Horiz. % 73.81% 101.89% 86.35% 95.99% 93.68% 89.70% 100.00%
P/EPS 149.14 91.43 64.36 76.04 87.89 55.63 83.33 10.18%
  YoY % 63.12% 42.06% -15.36% -13.48% 57.99% -33.24% -
  Horiz. % 178.98% 109.72% 77.24% 91.25% 105.47% 66.76% 100.00%
EY 0.67 1.09 1.55 1.32 1.14 1.80 1.20 -9.25%
  YoY % -38.53% -29.68% 17.42% 15.79% -36.67% 50.00% -
  Horiz. % 55.83% 90.83% 129.17% 110.00% 95.00% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.90 2.21 2.06 2.01 1.36 2.96 2.15 -2.04%
  YoY % -14.03% 7.28% 2.49% 47.79% -54.05% 37.67% -
  Horiz. % 88.37% 102.79% 95.81% 93.49% 63.26% 137.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 25/05/11 26/05/10 27/05/09 28/05/08 24/05/07 -
Price 9.0000 9.0000 7.9500 6.6500 5.5500 8.4500 6.6000 -
P/RPS 19.91 25.06 22.25 23.81 31.50 23.40 33.23 -8.18%
  YoY % -20.55% 12.63% -6.55% -24.41% 34.62% -29.58% -
  Horiz. % 59.92% 75.41% 66.96% 71.65% 94.79% 70.42% 100.00%
P/EPS 155.17 86.71 63.96 72.76 113.96 55.96 106.80 6.42%
  YoY % 78.95% 35.57% -12.09% -36.15% 103.65% -47.60% -
  Horiz. % 145.29% 81.19% 59.89% 68.13% 106.70% 52.40% 100.00%
EY 0.64 1.15 1.56 1.37 0.88 1.79 0.94 -6.20%
  YoY % -44.35% -26.28% 13.87% 55.68% -50.84% 90.43% -
  Horiz. % 68.09% 122.34% 165.96% 145.74% 93.62% 190.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.97 2.09 2.05 1.93 1.76 2.98 2.75 -5.40%
  YoY % -5.74% 1.95% 6.22% 9.66% -40.94% 8.36% -
  Horiz. % 71.64% 76.00% 74.55% 70.18% 64.00% 108.36% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers