[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -75.09%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 258,662 181,805 112,670 42,606 189,534 148,115 93,601 97.29%
PBT 118,911 85,435 50,022 14,204 51,016 45,132 27,037 169.16%
Tax -32,223 -20,891 -13,058 -4,310 -13,670 -11,385 -6,100 204.23%
NP 86,688 64,544 36,964 9,894 37,346 33,747 20,937 158.51%
-
NP to SH 71,308 53,003 29,759 7,412 29,759 27,714 17,563 155.15%
-
Tax Rate 27.10% 24.45% 26.10% 30.34% 26.80% 25.23% 22.56% -
Total Cost 171,974 117,261 75,706 32,712 152,188 114,368 72,664 77.87%
-
Net Worth 583,006 564,711 540,865 526,822 519,185 517,997 507,831 9.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,113 - - - 11,410 - - -
Div Payout % 24.00% - - - 38.34% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 583,006 564,711 540,865 526,822 519,185 517,997 507,831 9.66%
NOSH 114,091 114,083 114,106 114,030 114,106 114,096 114,119 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.51% 35.50% 32.81% 23.22% 19.70% 22.78% 22.37% -
ROE 12.23% 9.39% 5.50% 1.41% 5.73% 5.35% 3.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 226.72 159.36 98.74 37.36 166.10 129.82 82.02 97.32%
EPS 62.50 46.46 26.08 6.50 26.08 24.29 15.39 155.19%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.11 4.95 4.74 4.62 4.55 4.54 4.45 9.68%
Adjusted Per Share Value based on latest NOSH - 114,030
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 226.67 159.32 98.74 37.34 166.09 129.80 82.02 97.29%
EPS 62.49 46.45 26.08 6.50 26.08 24.29 15.39 155.16%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.109 4.9487 4.7397 4.6167 4.5497 4.5393 4.4502 9.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.51 4.60 5.30 4.70 4.41 4.60 4.14 -
P/RPS 2.43 2.89 5.37 12.58 2.65 3.54 5.05 -38.67%
P/EPS 8.82 9.90 20.32 72.31 16.91 18.94 26.90 -52.54%
EY 11.34 10.10 4.92 1.38 5.91 5.28 3.72 110.66%
DY 2.72 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.08 0.93 1.12 1.02 0.97 1.01 0.93 10.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 10/02/10 -
Price 5.66 5.10 4.83 5.15 4.60 4.40 4.10 -
P/RPS 2.50 3.20 4.89 13.78 2.77 3.39 5.00 -37.08%
P/EPS 9.06 10.98 18.52 79.23 17.64 18.11 26.64 -51.37%
EY 11.04 9.11 5.40 1.26 5.67 5.52 3.75 105.81%
DY 2.65 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.11 1.03 1.02 1.11 1.01 0.97 0.92 13.37%

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