[GNEALY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 52.41%
YoY- -65.05%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 148,115 93,601 41,062 175,788 125,812 94,094 62,229 78.36%
PBT 45,132 27,037 8,667 47,091 38,061 34,247 24,372 50.85%
Tax -11,385 -6,100 -980 -4,466 -9,906 -8,877 -8,009 26.45%
NP 33,747 20,937 7,687 42,625 28,155 25,370 16,363 62.09%
-
NP to SH 27,714 17,563 6,631 33,187 21,775 19,919 12,817 67.29%
-
Tax Rate 25.23% 22.56% 11.31% 9.48% 26.03% 25.92% 32.86% -
Total Cost 114,368 72,664 33,375 133,163 97,657 68,724 45,866 83.98%
-
Net Worth 517,997 507,831 505,599 497,405 485,916 484,855 495,332 3.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 11,408 - - - -
Div Payout % - - - 34.38% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 517,997 507,831 505,599 497,405 485,916 484,855 495,332 3.03%
NOSH 114,096 114,119 114,130 114,083 114,064 114,083 114,131 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 22.78% 22.37% 18.72% 24.25% 22.38% 26.96% 26.29% -
ROE 5.35% 3.46% 1.31% 6.67% 4.48% 4.11% 2.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 129.82 82.02 35.98 154.09 110.30 82.48 54.52 78.41%
EPS 24.29 15.39 5.81 29.09 19.09 17.46 11.23 67.32%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.54 4.45 4.43 4.36 4.26 4.25 4.34 3.05%
Adjusted Per Share Value based on latest NOSH - 114,120
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 129.80 82.02 35.98 154.05 110.25 82.46 54.53 78.37%
EPS 24.29 15.39 5.81 29.08 19.08 17.46 11.23 67.32%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.5393 4.4502 4.4307 4.3589 4.2582 4.2489 4.3407 3.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.60 4.14 4.16 3.68 3.12 2.90 3.68 -
P/RPS 3.54 5.05 11.56 2.39 2.83 3.52 6.75 -34.99%
P/EPS 18.94 26.90 71.60 12.65 16.34 16.61 32.77 -30.63%
EY 5.28 3.72 1.40 7.90 6.12 6.02 3.05 44.22%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 0.94 0.84 0.73 0.68 0.85 12.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 10/02/10 04/11/09 18/08/09 25/05/09 19/02/09 18/11/08 -
Price 4.40 4.10 4.00 4.00 3.78 3.02 2.94 -
P/RPS 3.39 5.00 11.12 2.60 3.43 3.66 5.39 -26.61%
P/EPS 18.11 26.64 68.85 13.75 19.80 17.30 26.18 -21.80%
EY 5.52 3.75 1.45 7.27 5.05 5.78 3.82 27.84%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.90 0.92 0.89 0.71 0.68 26.74%

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