[GNEALY] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -19.47%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 242,406 225,340 170,424 189,534 197,486 187,202 164,248 29.65%
PBT 113,913 100,044 56,816 51,016 60,176 54,074 34,668 121.17%
Tax -27,854 -26,116 -17,240 -13,670 -15,180 -12,200 -3,920 270.04%
NP 86,058 73,928 39,576 37,346 44,996 41,874 30,748 98.72%
-
NP to SH 70,670 59,518 29,648 29,759 36,952 35,126 26,524 92.30%
-
Tax Rate 24.45% 26.10% 30.34% 26.80% 25.23% 22.56% 11.31% -
Total Cost 156,348 151,412 130,848 152,188 152,490 145,328 133,500 11.11%
-
Net Worth 564,711 540,865 526,822 519,185 517,997 507,831 505,599 7.65%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 11,410 - - - -
Div Payout % - - - 38.34% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 564,711 540,865 526,822 519,185 517,997 507,831 505,599 7.65%
NOSH 114,083 114,106 114,030 114,106 114,096 114,119 114,130 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 35.50% 32.81% 23.22% 19.70% 22.78% 22.37% 18.72% -
ROE 12.51% 11.00% 5.63% 5.73% 7.13% 6.92% 5.25% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 212.48 197.48 149.45 166.10 173.09 164.04 143.91 29.69%
EPS 61.95 52.16 26.00 26.08 32.39 30.78 23.24 92.36%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.95 4.74 4.62 4.55 4.54 4.45 4.43 7.68%
Adjusted Per Share Value based on latest NOSH - 114,245
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 212.43 197.47 149.35 166.09 173.06 164.05 143.93 29.66%
EPS 61.93 52.16 25.98 26.08 32.38 30.78 23.24 92.32%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.9487 4.7397 4.6167 4.5497 4.5393 4.4502 4.4307 7.65%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.60 5.30 4.70 4.41 4.60 4.14 4.16 -
P/RPS 2.16 2.68 3.14 2.65 2.66 2.52 2.89 -17.65%
P/EPS 7.43 10.16 18.08 16.91 14.20 13.45 17.90 -44.38%
EY 13.47 9.84 5.53 5.91 7.04 7.43 5.59 79.83%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.93 1.12 1.02 0.97 1.01 0.93 0.94 -0.71%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 10/02/10 04/11/09 -
Price 5.10 4.83 5.15 4.60 4.40 4.10 4.00 -
P/RPS 2.40 2.45 3.45 2.77 2.54 2.50 2.78 -9.34%
P/EPS 8.23 9.26 19.81 17.64 13.59 13.32 17.21 -38.87%
EY 12.15 10.80 5.05 5.67 7.36 7.51 5.81 63.60%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.03 1.02 1.11 1.01 0.97 0.92 0.90 9.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment