[GNEALY] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 5.2%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 269,757 242,406 197,486 167,749 228,130 131,764 108,398 16.39%
PBT 104,306 113,913 60,176 50,748 144,881 43,737 33,481 20.83%
Tax -27,985 -27,854 -15,180 -13,208 -28,701 -12,140 -10,526 17.68%
NP 76,321 86,058 44,996 37,540 116,180 31,597 22,954 22.14%
-
NP to SH 62,774 70,670 36,952 29,033 99,968 25,028 18,730 22.30%
-
Tax Rate 26.83% 24.45% 25.23% 26.03% 19.81% 27.76% 31.44% -
Total Cost 193,436 156,348 152,490 130,209 111,950 100,166 85,444 14.57%
-
Net Worth 616,034 564,711 517,997 485,916 460,899 391,395 375,835 8.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 15,211 - - -
Div Payout % - - - - 15.22% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 616,034 564,711 517,997 485,916 460,899 391,395 375,835 8.57%
NOSH 114,080 114,083 114,096 114,064 114,083 114,109 114,584 -0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 28.29% 35.50% 22.78% 22.38% 50.93% 23.98% 21.18% -
ROE 10.19% 12.51% 7.13% 5.97% 21.69% 6.39% 4.98% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 236.46 212.48 173.09 147.06 199.97 115.47 94.60 16.47%
EPS 55.03 61.95 32.39 25.45 87.63 21.93 16.35 22.39%
DPS 0.00 0.00 0.00 0.00 13.33 0.00 0.00 -
NAPS 5.40 4.95 4.54 4.26 4.04 3.43 3.28 8.65%
Adjusted Per Share Value based on latest NOSH - 114,056
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 236.39 212.43 173.06 147.00 199.92 115.47 94.99 16.39%
EPS 55.01 61.93 32.38 25.44 87.60 21.93 16.41 22.31%
DPS 0.00 0.00 0.00 0.00 13.33 0.00 0.00 -
NAPS 5.3984 4.9487 4.5393 4.2582 4.039 3.4299 3.2935 8.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.17 4.60 4.60 3.12 4.70 2.80 2.00 -
P/RPS 3.03 2.16 2.66 2.12 2.35 2.42 2.11 6.21%
P/EPS 13.03 7.43 14.20 12.26 5.36 12.77 12.23 1.06%
EY 7.67 13.47 7.04 8.16 18.64 7.83 8.17 -1.04%
DY 0.00 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 1.33 0.93 1.01 0.73 1.16 0.82 0.61 13.85%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 16/05/11 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 -
Price 7.20 5.10 4.40 3.78 5.85 3.22 2.23 -
P/RPS 3.04 2.40 2.54 2.57 2.93 2.79 2.36 4.30%
P/EPS 13.08 8.23 13.59 14.85 6.68 14.68 13.64 -0.69%
EY 7.64 12.15 7.36 6.73 14.98 6.81 7.33 0.69%
DY 0.00 0.00 0.00 0.00 2.28 0.00 0.00 -
P/NAPS 1.33 1.03 0.97 0.89 1.45 0.94 0.68 11.81%

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