[GNEALY] YoY TTM 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- -15.85%
YoY- 18.78%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 279,176 223,225 198,091 202,073 213,388 125,387 106,229 17.45%
PBT 111,708 91,319 54,162 74,133 128,781 33,652 27,043 26.64%
Tax -32,322 -23,176 -5,945 -21,313 -26,023 -9,014 -7,747 26.85%
NP 79,386 68,143 48,217 52,820 102,758 24,638 19,296 26.55%
-
NP to SH 65,387 55,048 39,126 41,766 87,551 19,856 14,806 28.05%
-
Tax Rate 28.93% 25.38% 10.98% 28.75% 20.21% 26.79% 28.65% -
Total Cost 199,790 155,082 149,874 149,253 110,630 100,749 86,933 14.86%
-
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 17,117 11,424 11,412 22,820 - 9,136 9,187 10.91%
Div Payout % 26.18% 20.75% 29.17% 54.64% - 46.02% 62.06% -
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 28.44% 30.53% 24.34% 26.14% 48.16% 19.65% 18.16% -
ROE 10.61% 9.75% 7.56% 8.61% 18.99% 5.07% 3.96% -
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 244.67 195.62 173.68 177.47 187.02 109.81 93.08 17.46%
EPS 57.31 48.24 34.30 36.68 76.73 17.39 12.97 28.07%
DPS 15.00 10.00 10.00 20.00 0.00 8.00 8.00 11.03%
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 244.65 195.62 173.59 177.08 187.00 109.88 93.09 17.45%
EPS 57.30 48.24 34.29 36.60 76.72 17.40 12.97 28.06%
DPS 15.00 10.01 10.00 20.00 0.00 8.01 8.05 10.91%
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 2.93 2.35 2.65 1.76 2.51 2.55 2.15 5.28%
P/EPS 12.51 9.54 13.41 8.51 6.13 16.10 15.42 -3.42%
EY 7.99 10.49 7.46 11.76 16.33 6.21 6.49 3.52%
DY 2.09 2.17 2.17 6.41 0.00 2.86 4.00 -10.24%
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 2.94 2.61 2.53 2.13 3.13 2.93 2.40 3.43%
P/EPS 12.56 10.57 12.83 10.31 7.62 18.52 17.19 -5.09%
EY 7.96 9.46 7.80 9.70 13.12 5.40 5.82 5.35%
DY 2.08 1.96 2.27 5.29 0.00 2.48 3.59 -8.68%
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