[GNEALY] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 262.45%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 76,858 69,135 70,064 42,606 41,420 54,514 52,539 28.95%
PBT 33,477 35,413 35,818 14,204 5,884 18,095 18,370 49.36%
Tax -11,333 -7,833 -8,748 -4,310 -2,285 -5,285 -5,120 70.09%
NP 22,144 27,580 27,070 9,894 3,599 12,810 13,250 40.96%
-
NP to SH 18,304 23,244 22,347 7,412 2,045 10,151 10,932 41.13%
-
Tax Rate 33.85% 22.12% 24.42% 30.34% 38.83% 29.21% 27.87% -
Total Cost 54,714 41,555 42,994 32,712 37,821 41,704 39,289 24.78%
-
Net Worth 583,126 564,839 540,708 526,822 519,818 517,815 507,801 9.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,117 - - - 11,424 - - -
Div Payout % 93.52% - - - 558.66% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 583,126 564,839 540,708 526,822 519,818 517,815 507,801 9.68%
NOSH 114,114 114,108 114,073 114,030 114,245 114,056 114,112 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 28.81% 39.89% 38.64% 23.22% 8.69% 23.50% 25.22% -
ROE 3.14% 4.12% 4.13% 1.41% 0.39% 1.96% 2.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 67.35 60.59 61.42 37.36 36.26 47.80 46.04 28.95%
EPS 16.04 20.37 19.59 6.50 1.79 8.90 9.58 41.13%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.11 4.95 4.74 4.62 4.55 4.54 4.45 9.68%
Adjusted Per Share Value based on latest NOSH - 114,030
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 67.35 60.58 61.40 37.34 36.30 47.77 46.04 28.95%
EPS 16.04 20.37 19.58 6.50 1.79 8.90 9.58 41.13%
DPS 15.00 0.00 0.00 0.00 10.01 0.00 0.00 -
NAPS 5.1101 4.9498 4.7384 4.6167 4.5553 4.5377 4.45 9.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.51 4.60 5.30 4.70 4.41 4.60 4.14 -
P/RPS 8.18 7.59 8.63 12.58 12.16 9.62 8.99 -6.11%
P/EPS 34.35 22.58 27.05 72.31 246.37 51.69 43.22 -14.23%
EY 2.91 4.43 3.70 1.38 0.41 1.93 2.31 16.69%
DY 2.72 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.08 0.93 1.12 1.02 0.97 1.01 0.93 10.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 10/02/10 -
Price 5.66 5.10 4.83 5.15 4.60 4.40 4.10 -
P/RPS 8.40 8.42 7.86 13.78 12.69 9.21 8.91 -3.86%
P/EPS 35.29 25.04 24.66 79.23 256.98 49.44 42.80 -12.10%
EY 2.83 3.99 4.06 1.26 0.39 2.02 2.34 13.55%
DY 2.65 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.11 1.03 1.02 1.11 1.01 0.97 0.92 13.37%

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