[GNEALY] YoY Quarter Result on 30-Jun-2010 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -79.85%
YoY- -82.08%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 60,879 76,858 41,420 49,976 76,261 42,290 26,564 14.80%
PBT 22,848 33,477 5,884 9,030 36,072 20,120 849 73.02%
Tax -4,885 -11,333 -2,285 5,440 -11,407 -4,497 91 -
NP 17,963 22,144 3,599 14,470 24,665 15,623 940 63.43%
-
NP to SH 15,120 18,304 2,045 11,412 19,991 12,575 1,085 55.06%
-
Tax Rate 21.38% 33.85% 38.83% -60.24% 31.62% 22.35% -10.72% -
Total Cost 42,916 54,714 37,821 35,506 51,596 26,667 25,624 8.96%
-
Net Worth 631,046 583,126 519,818 497,563 482,659 405,092 380,321 8.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,699 17,117 11,424 11,412 22,820 11,411 9,136 1.00%
Div Payout % 64.15% 93.52% 558.66% 100.00% 114.16% 90.74% 842.11% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 631,046 583,126 519,818 497,563 482,659 405,092 380,321 8.79%
NOSH 114,113 114,114 114,245 114,120 114,103 114,110 114,210 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 29.51% 28.81% 8.69% 28.95% 32.34% 36.94% 3.54% -
ROE 2.40% 3.14% 0.39% 2.29% 4.14% 3.10% 0.29% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.35 67.35 36.26 43.79 66.83 37.06 23.26 14.82%
EPS 13.25 16.04 1.79 10.00 17.52 11.02 0.95 55.08%
DPS 8.50 15.00 10.00 10.00 20.00 10.00 8.00 1.01%
NAPS 5.53 5.11 4.55 4.36 4.23 3.55 3.33 8.81%
Adjusted Per Share Value based on latest NOSH - 114,245
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.35 67.35 36.30 43.80 66.83 37.06 23.28 14.80%
EPS 13.25 16.04 1.79 10.00 17.52 11.02 0.95 55.08%
DPS 8.50 15.00 10.01 10.00 20.00 10.00 8.01 0.99%
NAPS 5.53 5.1101 4.5553 4.3603 4.2297 3.5499 3.3328 8.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.22 5.51 4.41 3.68 5.50 3.38 2.00 -
P/RPS 13.53 8.18 12.16 8.40 8.23 9.12 8.60 7.83%
P/EPS 54.49 34.35 246.37 36.80 31.39 30.67 210.53 -20.15%
EY 1.84 2.91 0.41 2.72 3.19 3.26 0.48 25.07%
DY 1.18 2.72 2.27 2.72 3.64 2.96 4.00 -18.39%
P/NAPS 1.31 1.08 0.97 0.84 1.30 0.95 0.60 13.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 21/08/06 -
Price 7.25 5.66 4.60 4.00 4.30 3.06 2.34 -
P/RPS 13.59 8.40 12.69 9.13 6.43 8.26 10.06 5.13%
P/EPS 54.72 35.29 256.98 40.00 24.54 27.77 246.32 -22.15%
EY 1.83 2.83 0.39 2.50 4.07 3.60 0.41 28.28%
DY 1.17 2.65 2.17 2.50 4.65 3.27 3.42 -16.35%
P/NAPS 1.31 1.11 1.01 0.92 1.02 0.86 0.70 10.99%

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