[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 100.75%
YoY- 69.44%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 286,708 258,662 242,406 225,340 170,424 189,534 197,486 28.18%
PBT 126,212 118,911 113,913 100,044 56,816 51,016 60,176 63.77%
Tax -35,504 -32,223 -27,854 -26,116 -17,240 -13,670 -15,180 76.10%
NP 90,708 86,688 86,058 73,928 39,576 37,346 44,996 59.51%
-
NP to SH 76,060 71,308 70,670 59,518 29,648 29,759 36,952 61.74%
-
Tax Rate 28.13% 27.10% 24.45% 26.10% 30.34% 26.80% 25.23% -
Total Cost 196,000 171,974 156,348 151,412 130,848 152,188 152,490 18.19%
-
Net Worth 602,274 583,006 564,711 540,865 526,822 519,185 517,997 10.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 17,113 - - - 11,410 - -
Div Payout % - 24.00% - - - 38.34% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 602,274 583,006 564,711 540,865 526,822 519,185 517,997 10.56%
NOSH 114,067 114,091 114,083 114,106 114,030 114,106 114,096 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.64% 33.51% 35.50% 32.81% 23.22% 19.70% 22.78% -
ROE 12.63% 12.23% 12.51% 11.00% 5.63% 5.73% 7.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 251.35 226.72 212.48 197.48 149.45 166.10 173.09 28.20%
EPS 66.68 62.50 61.95 52.16 26.00 26.08 32.39 61.75%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.28 5.11 4.95 4.74 4.62 4.55 4.54 10.58%
Adjusted Per Share Value based on latest NOSH - 114,073
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 251.25 226.67 212.43 197.47 149.35 166.09 173.06 28.18%
EPS 66.65 62.49 61.93 52.16 25.98 26.08 32.38 61.74%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.2779 5.109 4.9487 4.7397 4.6167 4.5497 4.5393 10.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.62 5.51 4.60 5.30 4.70 4.41 4.60 -
P/RPS 2.24 2.43 2.16 2.68 3.14 2.65 2.66 -10.81%
P/EPS 8.43 8.82 7.43 10.16 18.08 16.91 14.20 -29.34%
EY 11.86 11.34 13.47 9.84 5.53 5.91 7.04 41.53%
DY 0.00 2.72 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 1.06 1.08 0.93 1.12 1.02 0.97 1.01 3.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 -
Price 5.80 5.66 5.10 4.83 5.15 4.60 4.40 -
P/RPS 2.31 2.50 2.40 2.45 3.45 2.77 2.54 -6.12%
P/EPS 8.70 9.06 8.23 9.26 19.81 17.64 13.59 -25.70%
EY 11.50 11.04 12.15 10.80 5.05 5.67 7.36 34.61%
DY 0.00 2.65 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 1.10 1.11 1.03 1.02 1.11 1.01 0.97 8.73%

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