[GNEALY] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -9.88%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 60,879 60,021 70,620 71,677 76,858 69,135 70,064 -8.95%
PBT 22,848 19,047 27,631 31,553 33,477 35,413 35,818 -25.91%
Tax -4,885 -5,290 -6,823 -8,876 -11,333 -7,833 -8,748 -32.21%
NP 17,963 13,757 20,808 22,677 22,144 27,580 27,070 -23.94%
-
NP to SH 15,120 10,931 17,137 19,015 18,304 23,244 22,347 -22.94%
-
Tax Rate 21.38% 27.77% 24.69% 28.13% 33.85% 22.12% 24.42% -
Total Cost 42,916 46,264 49,812 49,000 54,714 41,555 42,994 -0.12%
-
Net Worth 631,046 616,152 605,841 602,274 583,126 564,839 540,708 10.85%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,699 - - - 17,117 - - -
Div Payout % 64.15% - - - 93.52% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 631,046 616,152 605,841 602,274 583,126 564,839 540,708 10.85%
NOSH 114,113 114,102 114,094 114,067 114,114 114,108 114,073 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 29.51% 22.92% 29.46% 31.64% 28.81% 39.89% 38.64% -
ROE 2.40% 1.77% 2.83% 3.16% 3.14% 4.12% 4.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.35 52.60 61.90 62.84 67.35 60.59 61.42 -8.97%
EPS 13.25 9.58 15.02 16.67 16.04 20.37 19.59 -22.96%
DPS 8.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.53 5.40 5.31 5.28 5.11 4.95 4.74 10.83%
Adjusted Per Share Value based on latest NOSH - 114,094
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.35 52.60 61.89 62.81 67.35 60.58 61.40 -8.95%
EPS 13.25 9.58 15.02 16.66 16.04 20.37 19.58 -22.93%
DPS 8.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.53 5.3995 5.3091 5.2779 5.1101 4.9498 4.7384 10.85%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.22 7.17 6.02 5.62 5.51 4.60 5.30 -
P/RPS 13.53 13.63 9.73 8.94 8.18 7.59 8.63 34.99%
P/EPS 54.49 74.84 40.08 33.71 34.35 22.58 27.05 59.57%
EY 1.84 1.34 2.50 2.97 2.91 4.43 3.70 -37.25%
DY 1.18 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 1.31 1.33 1.13 1.06 1.08 0.93 1.12 11.02%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 10/05/12 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 -
Price 7.25 7.20 7.00 5.80 5.66 5.10 4.83 -
P/RPS 13.59 13.69 11.31 9.23 8.40 8.42 7.86 44.10%
P/EPS 54.72 75.16 46.60 34.79 35.29 25.04 24.66 70.20%
EY 1.83 1.33 2.15 2.87 2.83 3.99 4.06 -41.24%
DY 1.17 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 1.31 1.33 1.32 1.10 1.11 1.03 1.02 18.17%

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