[GNEALY] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 301.5%
YoY- 69.44%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 71,677 258,662 181,805 112,670 42,606 189,534 148,115 -38.33%
PBT 31,553 118,911 85,435 50,022 14,204 51,016 45,132 -21.21%
Tax -8,876 -32,223 -20,891 -13,058 -4,310 -13,670 -11,385 -15.27%
NP 22,677 86,688 64,544 36,964 9,894 37,346 33,747 -23.26%
-
NP to SH 19,015 71,308 53,003 29,759 7,412 29,759 27,714 -22.19%
-
Tax Rate 28.13% 27.10% 24.45% 26.10% 30.34% 26.80% 25.23% -
Total Cost 49,000 171,974 117,261 75,706 32,712 152,188 114,368 -43.13%
-
Net Worth 602,274 583,006 564,711 540,865 526,822 519,185 517,997 10.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 17,113 - - - 11,410 - -
Div Payout % - 24.00% - - - 38.34% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 602,274 583,006 564,711 540,865 526,822 519,185 517,997 10.56%
NOSH 114,067 114,091 114,083 114,106 114,030 114,106 114,096 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 31.64% 33.51% 35.50% 32.81% 23.22% 19.70% 22.78% -
ROE 3.16% 12.23% 9.39% 5.50% 1.41% 5.73% 5.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.84 226.72 159.36 98.74 37.36 166.10 129.82 -38.32%
EPS 16.67 62.50 46.46 26.08 6.50 26.08 24.29 -22.17%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.28 5.11 4.95 4.74 4.62 4.55 4.54 10.58%
Adjusted Per Share Value based on latest NOSH - 114,073
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 62.81 226.67 159.32 98.74 37.34 166.09 129.80 -38.33%
EPS 16.66 62.49 46.45 26.08 6.50 26.08 24.29 -22.20%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 5.2779 5.109 4.9487 4.7397 4.6167 4.5497 4.5393 10.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.62 5.51 4.60 5.30 4.70 4.41 4.60 -
P/RPS 8.94 2.43 2.89 5.37 12.58 2.65 3.54 85.34%
P/EPS 33.71 8.82 9.90 20.32 72.31 16.91 18.94 46.81%
EY 2.97 11.34 10.10 4.92 1.38 5.91 5.28 -31.83%
DY 0.00 2.72 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 1.06 1.08 0.93 1.12 1.02 0.97 1.01 3.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 -
Price 5.80 5.66 5.10 4.83 5.15 4.60 4.40 -
P/RPS 9.23 2.50 3.20 4.89 13.78 2.77 3.39 94.86%
P/EPS 34.79 9.06 10.98 18.52 79.23 17.64 18.11 54.47%
EY 2.87 11.04 9.11 5.40 1.26 5.67 5.52 -35.31%
DY 0.00 2.65 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 1.10 1.11 1.03 1.02 1.11 1.01 0.97 8.73%

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