[GNEALY] QoQ TTM 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- 2.62%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 258,663 223,225 208,604 191,079 189,535 198,091 175,295 29.70%
PBT 118,912 91,319 74,001 56,553 51,016 54,162 39,881 107.57%
Tax -32,224 -23,176 -20,628 -17,000 -13,670 -5,945 -1,689 617.86%
NP 86,688 68,143 53,373 39,553 37,346 48,217 38,192 72.97%
-
NP to SH 71,307 55,048 41,955 30,540 29,759 39,126 30,831 75.15%
-
Tax Rate 27.10% 25.38% 27.88% 30.06% 26.80% 10.98% 4.24% -
Total Cost 171,975 155,082 155,231 151,526 152,189 149,874 137,103 16.35%
-
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 11,424 11,424 11,424 11,412 11,412 31.12%
Div Payout % 24.00% 20.75% 27.23% 37.41% 38.39% 29.17% 37.01% -
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 33.51% 30.53% 25.59% 20.70% 19.70% 24.34% 21.79% -
ROE 12.23% 9.75% 7.76% 5.80% 5.72% 7.56% 6.07% -
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 226.67 195.62 182.87 167.57 165.90 173.68 153.62 29.70%
EPS 62.49 48.24 36.78 26.78 26.05 34.30 27.02 75.15%
DPS 15.00 10.00 10.00 10.00 10.00 10.00 10.00 31.13%
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 226.67 195.62 182.80 167.45 166.09 173.59 153.61 29.70%
EPS 62.49 48.24 36.77 26.76 26.08 34.29 27.02 75.15%
DPS 15.00 10.01 10.01 10.01 10.01 10.00 10.00 31.13%
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 2.43 2.35 2.90 2.80 2.66 2.65 2.70 -6.80%
P/EPS 8.82 9.54 14.41 17.55 16.93 13.41 15.32 -30.86%
EY 11.34 10.49 6.94 5.70 5.91 7.46 6.53 44.62%
DY 2.72 2.17 1.89 2.13 2.27 2.17 2.42 8.12%
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 2.50 2.61 2.64 3.07 2.77 2.53 2.67 -4.30%
P/EPS 9.06 10.57 13.13 19.23 17.66 12.83 15.18 -29.17%
EY 11.04 9.46 7.61 5.20 5.66 7.80 6.59 41.18%
DY 2.65 1.96 2.07 1.94 2.17 2.27 2.44 5.67%
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