[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 5.2%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 225,340 170,424 189,534 197,486 187,202 164,248 175,788 17.95%
PBT 100,044 56,816 51,016 60,176 54,074 34,668 47,091 65.03%
Tax -26,116 -17,240 -13,670 -15,180 -12,200 -3,920 -4,466 223.54%
NP 73,928 39,576 37,346 44,996 41,874 30,748 42,625 44.20%
-
NP to SH 59,518 29,648 29,759 36,952 35,126 26,524 33,187 47.45%
-
Tax Rate 26.10% 30.34% 26.80% 25.23% 22.56% 11.31% 9.48% -
Total Cost 151,412 130,848 152,188 152,490 145,328 133,500 133,163 8.91%
-
Net Worth 540,865 526,822 519,185 517,997 507,831 505,599 497,405 5.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 11,410 - - - 11,408 -
Div Payout % - - 38.34% - - - 34.38% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 540,865 526,822 519,185 517,997 507,831 505,599 497,405 5.72%
NOSH 114,106 114,030 114,106 114,096 114,119 114,130 114,083 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.81% 23.22% 19.70% 22.78% 22.37% 18.72% 24.25% -
ROE 11.00% 5.63% 5.73% 7.13% 6.92% 5.25% 6.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.48 149.45 166.10 173.09 164.04 143.91 154.09 17.93%
EPS 52.16 26.00 26.08 32.39 30.78 23.24 29.09 47.43%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 4.74 4.62 4.55 4.54 4.45 4.43 4.36 5.71%
Adjusted Per Share Value based on latest NOSH - 114,056
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 197.47 149.35 166.09 173.06 164.05 143.93 154.05 17.94%
EPS 52.16 25.98 26.08 32.38 30.78 23.24 29.08 47.46%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 4.7397 4.6167 4.5497 4.5393 4.4502 4.4307 4.3589 5.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.30 4.70 4.41 4.60 4.14 4.16 3.68 -
P/RPS 2.68 3.14 2.65 2.66 2.52 2.89 2.39 7.91%
P/EPS 10.16 18.08 16.91 14.20 13.45 17.90 12.65 -13.56%
EY 9.84 5.53 5.91 7.04 7.43 5.59 7.90 15.71%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.72 -
P/NAPS 1.12 1.02 0.97 1.01 0.93 0.94 0.84 21.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 03/11/10 24/08/10 18/05/10 10/02/10 04/11/09 18/08/09 -
Price 4.83 5.15 4.60 4.40 4.10 4.00 4.00 -
P/RPS 2.45 3.45 2.77 2.54 2.50 2.78 2.60 -3.87%
P/EPS 9.26 19.81 17.64 13.59 13.32 17.21 13.75 -23.11%
EY 10.80 5.05 5.67 7.36 7.51 5.81 7.27 30.10%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.50 -
P/NAPS 1.02 1.11 1.01 0.97 0.92 0.90 0.92 7.10%

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