[GNEALY] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 514.87%
YoY- -42.91%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 54,514 52,539 41,062 49,976 31,718 31,865 62,229 -8.45%
PBT 18,095 18,370 8,667 9,030 3,814 9,875 24,372 -18.02%
Tax -5,285 -5,120 -980 5,440 -1,029 -868 -8,009 -24.22%
NP 12,810 13,250 7,687 14,470 2,785 9,007 16,363 -15.07%
-
NP to SH 10,151 10,932 6,631 11,412 1,856 7,102 12,817 -14.41%
-
Tax Rate 29.21% 27.87% 11.31% -60.24% 26.98% 8.79% 32.86% -
Total Cost 41,704 39,289 33,375 35,506 28,933 22,858 45,866 -6.15%
-
Net Worth 517,815 507,801 505,599 497,563 485,065 485,265 495,332 3.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 11,412 - - - -
Div Payout % - - - 100.00% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 517,815 507,801 505,599 497,563 485,065 485,265 495,332 3.00%
NOSH 114,056 114,112 114,130 114,120 113,865 114,180 114,131 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 23.50% 25.22% 18.72% 28.95% 8.78% 28.27% 26.29% -
ROE 1.96% 2.15% 1.31% 2.29% 0.38% 1.46% 2.59% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 47.80 46.04 35.98 43.79 27.86 27.91 54.52 -8.40%
EPS 8.90 9.58 5.81 10.00 1.63 6.22 11.23 -14.37%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.54 4.45 4.43 4.36 4.26 4.25 4.34 3.05%
Adjusted Per Share Value based on latest NOSH - 114,120
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 47.77 46.04 35.98 43.80 27.80 27.92 54.53 -8.45%
EPS 8.90 9.58 5.81 10.00 1.63 6.22 11.23 -14.37%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.5377 4.45 4.4307 4.3603 4.2507 4.2525 4.3407 3.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 4.60 4.14 4.16 3.68 3.12 2.90 3.68 -
P/RPS 9.62 8.99 11.56 8.40 11.20 10.39 6.75 26.67%
P/EPS 51.69 43.22 71.60 36.80 191.41 46.62 32.77 35.54%
EY 1.93 2.31 1.40 2.72 0.52 2.14 3.05 -26.31%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 0.94 0.84 0.73 0.68 0.85 12.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 10/02/10 04/11/09 18/08/09 25/05/09 19/02/09 18/11/08 -
Price 4.40 4.10 4.00 4.00 3.78 3.02 2.94 -
P/RPS 9.21 8.91 11.12 9.13 13.57 10.82 5.39 42.97%
P/EPS 49.44 42.80 68.85 40.00 231.90 48.55 26.18 52.84%
EY 2.02 2.34 1.45 2.50 0.43 2.06 3.82 -34.63%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.90 0.92 0.89 0.71 0.68 26.74%

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