[GNEALY] QoQ Cumulative 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- 7.38%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 181,805 112,670 42,606 189,534 148,115 93,601 41,062 169.88%
PBT 85,435 50,022 14,204 51,016 45,132 27,037 8,667 360.38%
Tax -20,891 -13,058 -4,310 -13,670 -11,385 -6,100 -980 670.25%
NP 64,544 36,964 9,894 37,346 33,747 20,937 7,687 313.64%
-
NP to SH 53,003 29,759 7,412 29,759 27,714 17,563 6,631 300.28%
-
Tax Rate 24.45% 26.10% 30.34% 26.80% 25.23% 22.56% 11.31% -
Total Cost 117,261 75,706 32,712 152,188 114,368 72,664 33,375 131.28%
-
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 9.39% 5.50% 1.41% 5.73% 5.35% 3.46% 1.31% -
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 159.36 98.74 37.36 166.10 129.82 82.02 35.98 169.94%
EPS 46.46 26.08 6.50 26.08 24.29 15.39 5.81 300.39%
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 159.32 98.74 37.34 166.09 129.80 82.02 35.98 169.89%
EPS 46.45 26.08 6.50 26.08 24.29 15.39 5.81 300.33%
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 2.89 5.37 12.58 2.65 3.54 5.05 11.56 -60.34%
P/EPS 9.90 20.32 72.31 16.91 18.94 26.90 71.60 -73.29%
EY 10.10 4.92 1.38 5.91 5.28 3.72 1.40 273.81%
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 3.20 4.89 13.78 2.77 3.39 5.00 11.12 -56.44%
P/EPS 10.98 18.52 79.23 17.64 18.11 26.64 68.85 -70.62%
EY 9.11 5.40 1.26 5.67 5.52 3.75 1.45 240.86%
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