[GNEALY] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -36.21%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
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 60,021 69,135 54,514 31,718 54,753 32,707 30,072 12.19%
PBT 19,047 35,413 18,095 3,814 26,509 11,386 4,980 25.02%
Tax -5,290 -7,833 -5,285 -1,029 -6,359 -3,313 -1,887 18.72%
NP 13,757 27,580 12,810 2,785 20,150 8,073 3,093 28.21%
-
NP to SH 10,931 23,244 10,151 1,856 16,283 6,406 2,351 29.16%
-
Tax Rate 27.77% 22.12% 29.21% 26.98% 23.99% 29.10% 37.89% -
Total Cost 46,264 41,555 41,704 28,933 34,603 24,634 26,979 9.39%
-
Net Worth 616,152 564,839 517,815 485,065 460,961 391,668 374,333 8.65%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 616,152 564,839 517,815 485,065 460,961 391,668 374,333 8.65%
NOSH 114,102 114,108 114,056 113,865 114,099 114,188 114,126 -0.00%
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 22.92% 39.89% 23.50% 8.78% 36.80% 24.68% 10.29% -
ROE 1.77% 4.12% 1.96% 0.38% 3.53% 1.64% 0.63% -
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 52.60 60.59 47.80 27.86 47.99 28.64 26.35 12.19%
EPS 9.58 20.37 8.90 1.63 14.27 5.61 2.06 29.16%
DPS 0.00 0.00 0.00 0.00 0.00 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 - 114,102
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.60 60.58 47.77 27.80 47.98 28.66 26.35 12.19%
EPS 9.58 20.37 8.90 1.63 14.27 5.61 2.06 29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3995 4.9498 4.5377 4.2507 4.0395 3.4323 3.2804 8.65%
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 13.63 7.59 9.62 11.20 9.79 9.78 7.59 10.23%
P/EPS 74.84 22.58 51.69 191.41 32.93 49.91 97.09 -4.24%
EY 1.34 4.43 1.93 0.52 3.04 2.00 1.03 4.47%
DY 0.00 0.00 0.00 0.00 0.00 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 13.69 8.42 9.21 13.57 12.19 11.24 8.46 8.34%
P/EPS 75.16 25.04 49.44 231.90 40.99 57.40 108.25 -5.89%
EY 1.33 3.99 2.02 0.43 2.44 1.74 0.92 6.32%
DY 0.00 0.00 0.00 0.00 0.00 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