[GNEALY] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -4.87%
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 263,197 258,663 189,535 175,788 247,359 141,113 107,863 16.01%
PBT 101,079 118,912 51,016 47,091 144,733 52,923 25,960 25.40%
Tax -25,874 -32,224 -13,670 -4,466 -32,933 -13,602 -7,804 22.08%
NP 75,205 86,688 37,346 42,625 111,800 39,321 18,156 26.70%
-
NP to SH 62,203 71,307 29,759 33,187 94,967 31,346 15,133 26.53%
-
Tax Rate 25.60% 27.10% 26.80% 9.48% 22.75% 25.70% 30.06% -
Total Cost 187,992 171,975 152,189 133,163 135,559 101,792 89,707 13.11%
-
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 % 15.59% 24.00% 38.39% 34.39% 24.03% 36.40% 60.38% -
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 28.57% 33.51% 19.70% 24.25% 45.20% 27.86% 16.83% -
ROE 9.86% 12.23% 5.72% 6.67% 19.68% 7.74% 3.98% -
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 230.65 226.67 165.90 154.04 216.78 123.66 94.44 16.03%
EPS 54.51 62.49 26.05 29.08 83.23 27.47 13.25 26.55%
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 - 114,113
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 230.65 226.67 166.09 154.05 216.77 123.66 94.52 16.01%
EPS 54.51 62.49 26.08 29.08 83.22 27.47 13.26 26.54%
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 3.13 2.43 2.66 2.39 2.54 2.73 2.12 6.70%
P/EPS 13.25 8.82 16.93 12.65 6.61 12.30 15.09 -2.14%
EY 7.55 11.34 5.91 7.90 15.13 8.13 6.63 2.18%
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 3.14 2.50 2.77 2.60 1.98 2.47 2.48 4.00%
P/EPS 13.30 9.06 17.66 13.75 5.17 11.14 17.66 -4.61%
EY 7.52 11.04 5.66 7.27 19.36 8.98 5.66 4.84%
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