[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 18.74%
YoY- 91.25%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,594 286,708 258,662 242,406 225,340 170,424 189,534 31.03%
PBT 118,368 126,212 118,911 113,913 100,044 56,816 51,016 74.99%
Tax -31,398 -35,504 -32,223 -27,854 -26,116 -17,240 -13,670 73.81%
NP 86,970 90,708 86,688 86,058 73,928 39,576 37,346 75.42%
-
NP to SH 72,304 76,060 71,308 70,670 59,518 29,648 29,759 80.43%
-
Tax Rate 26.53% 28.13% 27.10% 24.45% 26.10% 30.34% 26.80% -
Total Cost 197,624 196,000 171,974 156,348 151,412 130,848 152,188 18.96%
-
Net Worth 605,765 602,274 583,006 564,711 540,865 526,822 519,185 10.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 17,113 - - - 11,410 -
Div Payout % - - 24.00% - - - 38.34% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 605,765 602,274 583,006 564,711 540,865 526,822 519,185 10.79%
NOSH 114,080 114,067 114,091 114,083 114,106 114,030 114,106 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 30.56% 31.64% 33.51% 35.50% 32.81% 23.22% 19.70% -
ROE 11.94% 12.63% 12.23% 12.51% 11.00% 5.63% 5.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 249.47 251.35 226.72 212.48 197.48 149.45 166.10 31.05%
EPS 63.38 66.68 62.50 61.95 52.16 26.00 26.08 80.46%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.31 5.28 5.11 4.95 4.74 4.62 4.55 10.81%
Adjusted Per Share Value based on latest NOSH - 114,108
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 249.40 251.25 226.67 212.43 197.47 149.35 166.09 31.03%
EPS 63.36 66.65 62.49 61.93 52.16 25.98 26.08 80.42%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.3085 5.2779 5.109 4.9487 4.7397 4.6167 4.5497 10.79%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.02 5.62 5.51 4.60 5.30 4.70 4.41 -
P/RPS 2.41 2.24 2.43 2.16 2.68 3.14 2.65 -6.11%
P/EPS 9.50 8.43 8.82 7.43 10.16 18.08 16.91 -31.84%
EY 10.53 11.86 11.34 13.47 9.84 5.53 5.91 46.81%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.27 -
P/NAPS 1.13 1.06 1.08 0.93 1.12 1.02 0.97 10.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 -
Price 7.00 5.80 5.66 5.10 4.83 5.15 4.60 -
P/RPS 2.81 2.31 2.50 2.40 2.45 3.45 2.77 0.95%
P/EPS 11.04 8.70 9.06 8.23 9.26 19.81 17.64 -26.77%
EY 9.05 11.50 11.04 12.15 10.80 5.05 5.67 36.46%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.17 -
P/NAPS 1.32 1.10 1.11 1.03 1.02 1.11 1.01 19.47%

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