[GNEALY] YoY TTM 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- 14.18%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 288,290 208,604 175,295 225,108 191,342 122,752 103,689 18.57%
PBT 128,074 74,001 39,881 96,828 113,658 27,246 27,211 29.43%
Tax -34,865 -20,628 -1,689 -26,643 -22,977 -7,588 -7,568 28.97%
NP 93,209 53,373 38,192 70,185 90,681 19,658 19,643 29.61%
-
NP to SH 77,700 41,955 30,831 56,193 77,674 15,801 15,895 30.25%
-
Tax Rate 27.22% 27.88% 4.24% 27.52% 20.22% 27.85% 27.81% -
Total Cost 195,081 155,231 137,103 154,923 100,661 103,094 84,046 15.05%
-
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 17,117 11,424 11,412 22,820 22,818 9,136 9,187 10.92%
Div Payout % 22.03% 27.23% 37.01% 40.61% 29.38% 57.82% 57.80% -
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 32.33% 25.59% 21.79% 31.18% 47.39% 16.01% 18.94% -
ROE 12.83% 7.76% 6.07% 11.58% 17.11% 4.10% 4.21% -
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 252.68 182.87 153.62 197.15 167.73 107.53 90.61 18.63%
EPS 68.10 36.78 27.02 49.21 68.09 13.84 13.89 30.32%
DPS 15.00 10.00 10.00 20.00 20.00 8.00 8.00 11.03%
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 252.64 182.80 153.61 197.27 167.68 107.57 90.87 18.57%
EPS 68.09 36.77 27.02 49.24 68.07 13.85 13.93 30.25%
DPS 15.00 10.01 10.00 20.00 20.00 8.01 8.05 10.92%
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 2.38 2.90 2.70 1.47 2.80 2.65 2.14 1.78%
P/EPS 8.84 14.41 15.32 5.89 6.90 20.59 13.97 -7.34%
EY 11.31 6.94 6.53 16.97 14.49 4.86 7.16 7.91%
DY 2.49 1.89 2.42 6.90 4.26 2.81 4.12 -8.04%
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 2.77 2.64 2.67 1.53 2.68 2.74 2.13 4.47%
P/EPS 10.28 13.13 15.18 6.14 6.61 21.31 13.89 -4.89%
EY 9.73 7.61 6.59 16.30 15.13 4.69 7.20 5.14%
DY 2.14 2.07 2.44 6.62 4.44 2.71 4.15 -10.44%
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