[GNEALY] QoQ 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- 201.5%
YoY- 104.42%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter 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 76,858 69,135 70,064 42,606 41,420 54,514 19.99%
PBT 31,553 33,477 35,413 35,818 14,204 5,884 18,095 44.82%
Tax -8,876 -11,333 -7,833 -8,748 -4,310 -2,285 -5,285 41.24%
NP 22,677 22,144 27,580 27,070 9,894 3,599 12,810 46.28%
-
NP to SH 19,015 18,304 23,244 22,347 7,412 2,045 10,151 51.90%
-
Tax Rate 28.13% 33.85% 22.12% 24.42% 30.34% 38.83% 29.21% -
Total Cost 49,000 54,714 41,555 42,994 32,712 37,821 41,704 11.33%
-
Net Worth 602,274 583,126 564,839 540,708 526,822 519,818 517,815 10.58%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 17,117 - - - 11,424 - -
Div Payout % - 93.52% - - - 558.66% - -
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 602,274 583,126 564,839 540,708 526,822 519,818 517,815 10.58%
NOSH 114,067 114,114 114,108 114,073 114,030 114,245 114,056 0.00%
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% 28.81% 39.89% 38.64% 23.22% 8.69% 23.50% -
ROE 3.16% 3.14% 4.12% 4.13% 1.41% 0.39% 1.96% -
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 67.35 60.59 61.42 37.36 36.26 47.80 19.98%
EPS 16.67 16.04 20.37 19.59 6.50 1.79 8.90 51.89%
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 67.35 60.58 61.40 37.34 36.30 47.77 19.99%
EPS 16.66 16.04 20.37 19.58 6.50 1.79 8.90 51.83%
DPS 0.00 15.00 0.00 0.00 0.00 10.01 0.00 -
NAPS 5.2779 5.1101 4.9498 4.7384 4.6167 4.5553 4.5377 10.58%
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 8.18 7.59 8.63 12.58 12.16 9.62 -4.76%
P/EPS 33.71 34.35 22.58 27.05 72.31 246.37 51.69 -24.77%
EY 2.97 2.91 4.43 3.70 1.38 0.41 1.93 33.25%
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 8.40 8.42 7.86 13.78 12.69 9.21 0.14%
P/EPS 34.79 35.29 25.04 24.66 79.23 256.98 49.44 -20.86%
EY 2.87 2.83 3.99 4.06 1.26 0.39 2.02 26.35%
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