[GNEALY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 164.86%
YoY- -11.83%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,606 189,534 148,115 93,601 41,062 175,788 125,812 -51.38%
PBT 14,204 51,016 45,132 27,037 8,667 47,091 38,061 -48.13%
Tax -4,310 -13,670 -11,385 -6,100 -980 -4,466 -9,906 -42.55%
NP 9,894 37,346 33,747 20,937 7,687 42,625 28,155 -50.17%
-
NP to SH 7,412 29,759 27,714 17,563 6,631 33,187 21,775 -51.21%
-
Tax Rate 30.34% 26.80% 25.23% 22.56% 11.31% 9.48% 26.03% -
Total Cost 32,712 152,188 114,368 72,664 33,375 133,163 97,657 -51.73%
-
Net Worth 526,822 519,185 517,997 507,831 505,599 497,405 485,916 5.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 11,410 - - - 11,408 - -
Div Payout % - 38.34% - - - 34.38% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 526,822 519,185 517,997 507,831 505,599 497,405 485,916 5.53%
NOSH 114,030 114,106 114,096 114,119 114,130 114,083 114,064 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.22% 19.70% 22.78% 22.37% 18.72% 24.25% 22.38% -
ROE 1.41% 5.73% 5.35% 3.46% 1.31% 6.67% 4.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.36 166.10 129.82 82.02 35.98 154.09 110.30 -51.37%
EPS 6.50 26.08 24.29 15.39 5.81 29.09 19.09 -51.20%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.62 4.55 4.54 4.45 4.43 4.36 4.26 5.55%
Adjusted Per Share Value based on latest NOSH - 114,112
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.34 166.09 129.80 82.02 35.98 154.05 110.25 -51.37%
EPS 6.50 26.08 24.29 15.39 5.81 29.08 19.08 -51.19%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.6167 4.5497 4.5393 4.4502 4.4307 4.3589 4.2582 5.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.70 4.41 4.60 4.14 4.16 3.68 3.12 -
P/RPS 12.58 2.65 3.54 5.05 11.56 2.39 2.83 170.10%
P/EPS 72.31 16.91 18.94 26.90 71.60 12.65 16.34 169.30%
EY 1.38 5.91 5.28 3.72 1.40 7.90 6.12 -62.91%
DY 0.00 2.27 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 1.02 0.97 1.01 0.93 0.94 0.84 0.73 24.95%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 24/08/10 18/05/10 10/02/10 04/11/09 18/08/09 25/05/09 -
Price 5.15 4.60 4.40 4.10 4.00 4.00 3.78 -
P/RPS 13.78 2.77 3.39 5.00 11.12 2.60 3.43 152.50%
P/EPS 79.23 17.64 18.11 26.64 68.85 13.75 19.80 151.83%
EY 1.26 5.67 5.52 3.75 1.45 7.27 5.05 -60.33%
DY 0.00 2.17 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.11 1.01 0.97 0.92 0.90 0.92 0.89 15.85%

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