[GNEALY] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -41.89%
YoY- -48.26%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 41,420 54,514 52,539 41,062 49,976 31,718 31,865 19.16%
PBT 5,884 18,095 18,370 8,667 9,030 3,814 9,875 -29.25%
Tax -2,285 -5,285 -5,120 -980 5,440 -1,029 -868 90.99%
NP 3,599 12,810 13,250 7,687 14,470 2,785 9,007 -45.84%
-
NP to SH 2,045 10,151 10,932 6,631 11,412 1,856 7,102 -56.49%
-
Tax Rate 38.83% 29.21% 27.87% 11.31% -60.24% 26.98% 8.79% -
Total Cost 37,821 41,704 39,289 33,375 35,506 28,933 22,858 40.02%
-
Net Worth 519,818 517,815 507,801 505,599 497,563 485,065 485,265 4.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 11,424 - - - 11,412 - - -
Div Payout % 558.66% - - - 100.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 519,818 517,815 507,801 505,599 497,563 485,065 485,265 4.70%
NOSH 114,245 114,056 114,112 114,130 114,120 113,865 114,180 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.69% 23.50% 25.22% 18.72% 28.95% 8.78% 28.27% -
ROE 0.39% 1.96% 2.15% 1.31% 2.29% 0.38% 1.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.26 47.80 46.04 35.98 43.79 27.86 27.91 19.12%
EPS 1.79 8.90 9.58 5.81 10.00 1.63 6.22 -56.51%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.55 4.54 4.45 4.43 4.36 4.26 4.25 4.66%
Adjusted Per Share Value based on latest NOSH - 114,130
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.30 47.77 46.04 35.98 43.80 27.80 27.92 19.17%
EPS 1.79 8.90 9.58 5.81 10.00 1.63 6.22 -56.51%
DPS 10.01 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.5553 4.5377 4.45 4.4307 4.3603 4.2507 4.2525 4.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.41 4.60 4.14 4.16 3.68 3.12 2.90 -
P/RPS 12.16 9.62 8.99 11.56 8.40 11.20 10.39 11.08%
P/EPS 246.37 51.69 43.22 71.60 36.80 191.41 46.62 204.32%
EY 0.41 1.93 2.31 1.40 2.72 0.52 2.14 -66.86%
DY 2.27 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.97 1.01 0.93 0.94 0.84 0.73 0.68 26.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 10/02/10 04/11/09 18/08/09 25/05/09 19/02/09 -
Price 4.60 4.40 4.10 4.00 4.00 3.78 3.02 -
P/RPS 12.69 9.21 8.91 11.12 9.13 13.57 10.82 11.24%
P/EPS 256.98 49.44 42.80 68.85 40.00 231.90 48.55 204.64%
EY 0.39 2.02 2.34 1.45 2.50 0.43 2.06 -67.12%
DY 2.17 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.01 0.97 0.92 0.90 0.92 0.89 0.71 26.56%

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