[GNEALY] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 64.86%
YoY- 53.93%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 70,620 70,064 52,539 31,865 62,865 36,716 27,223 17.21%
PBT 27,631 35,818 18,370 9,875 56,619 13,992 13,811 12.24%
Tax -6,823 -8,748 -5,120 -868 -8,739 -4,047 -4,154 8.61%
NP 20,808 27,070 13,250 9,007 47,880 9,945 9,657 13.64%
-
NP to SH 17,137 22,347 10,932 7,102 42,905 7,831 8,159 13.15%
-
Tax Rate 24.69% 24.42% 27.87% 8.79% 15.43% 28.92% 30.08% -
Total Cost 49,812 42,994 39,289 22,858 14,985 26,771 17,566 18.96%
-
Net Worth 605,841 540,708 507,801 485,265 454,033 385,842 377,625 8.19%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 11,407 - - -
Div Payout % - - - - 26.59% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 605,841 540,708 507,801 485,265 454,033 385,842 377,625 8.19%
NOSH 114,094 114,073 114,112 114,180 114,078 114,154 114,431 -0.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 29.46% 38.64% 25.22% 28.27% 76.16% 27.09% 35.47% -
ROE 2.83% 4.13% 2.15% 1.46% 9.45% 2.03% 2.16% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.90 61.42 46.04 27.91 55.11 32.16 23.79 17.26%
EPS 15.02 19.59 9.58 6.22 37.61 6.86 7.13 13.21%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.31 4.74 4.45 4.25 3.98 3.38 3.30 8.24%
Adjusted Per Share Value based on latest NOSH - 114,112
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.89 61.40 46.04 27.92 55.09 32.18 23.86 17.20%
EPS 15.02 19.58 9.58 6.22 37.60 6.86 7.15 13.16%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.3091 4.7384 4.45 4.2525 3.9788 3.3812 3.3092 8.19%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.02 5.30 4.14 2.90 4.70 2.85 1.94 -
P/RPS 9.73 8.63 8.99 10.39 8.53 8.86 8.15 2.99%
P/EPS 40.08 27.05 43.22 46.62 12.50 41.55 27.21 6.66%
EY 2.50 3.70 2.31 2.14 8.00 2.41 3.68 -6.23%
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 1.13 1.12 0.93 0.68 1.18 0.84 0.59 11.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 23/02/06 -
Price 7.00 4.83 4.10 3.02 4.50 2.95 1.93 -
P/RPS 11.31 7.86 8.91 10.82 8.17 9.17 8.11 5.69%
P/EPS 46.60 24.66 42.80 48.55 11.96 43.00 27.07 9.47%
EY 2.15 4.06 2.34 2.06 8.36 2.33 3.69 -8.60%
DY 0.00 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 1.32 1.02 0.92 0.71 1.13 0.87 0.58 14.68%

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