[GNEALY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 78.11%
YoY- 91.25%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 142,297 71,677 258,662 181,805 112,670 42,606 189,534 -17.35%
PBT 59,184 31,553 118,911 85,435 50,022 14,204 51,016 10.37%
Tax -15,699 -8,876 -32,223 -20,891 -13,058 -4,310 -13,670 9.63%
NP 43,485 22,677 86,688 64,544 36,964 9,894 37,346 10.64%
-
NP to SH 36,152 19,015 71,308 53,003 29,759 7,412 29,759 13.81%
-
Tax Rate 26.53% 28.13% 27.10% 24.45% 26.10% 30.34% 26.80% -
Total Cost 98,812 49,000 171,974 117,261 75,706 32,712 152,188 -24.95%
-
Net Worth 605,765 602,274 583,006 564,711 540,865 526,822 519,185 10.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 17,113 - - - 11,410 -
Div Payout % - - 24.00% - - - 38.34% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 605,765 602,274 583,006 564,711 540,865 526,822 519,185 10.79%
NOSH 114,080 114,067 114,091 114,083 114,106 114,030 114,106 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 30.56% 31.64% 33.51% 35.50% 32.81% 23.22% 19.70% -
ROE 5.97% 3.16% 12.23% 9.39% 5.50% 1.41% 5.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 124.73 62.84 226.72 159.36 98.74 37.36 166.10 -17.34%
EPS 31.69 16.67 62.50 46.46 26.08 6.50 26.08 13.82%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.31 5.28 5.11 4.95 4.74 4.62 4.55 10.81%
Adjusted Per Share Value based on latest NOSH - 114,108
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 124.70 62.81 226.67 159.32 98.74 37.34 166.09 -17.35%
EPS 31.68 16.66 62.49 46.45 26.08 6.50 26.08 13.80%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.3085 5.2779 5.109 4.9487 4.7397 4.6167 4.5497 10.79%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.02 5.62 5.51 4.60 5.30 4.70 4.41 -
P/RPS 4.83 8.94 2.43 2.89 5.37 12.58 2.65 49.04%
P/EPS 19.00 33.71 8.82 9.90 20.32 72.31 16.91 8.05%
EY 5.26 2.97 11.34 10.10 4.92 1.38 5.91 -7.45%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.27 -
P/NAPS 1.13 1.06 1.08 0.93 1.12 1.02 0.97 10.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 -
Price 7.00 5.80 5.66 5.10 4.83 5.15 4.60 -
P/RPS 5.61 9.23 2.50 3.20 4.89 13.78 2.77 59.86%
P/EPS 22.09 34.79 9.06 10.98 18.52 79.23 17.64 16.13%
EY 4.53 2.87 11.04 9.11 5.40 1.26 5.67 -13.86%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.17 -
P/NAPS 1.32 1.10 1.11 1.03 1.02 1.11 1.01 19.47%

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