GLENEALY PLANTATIONS (M) BHD

KLSE (MYR): GNEALY (2372)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

7.46

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 263,197 263,197 263,197 258,662 189,534 175,788 247,490 141,113 107,863 112,595 106,286 92,241 12.34%
PBT 101,080 101,079 101,080 118,911 51,016 47,091 144,733 52,923 25,875 33,237 40,092 33,458 13.05%
Tax -25,875 -25,874 -25,875 -32,223 -13,670 -4,466 -32,933 -13,602 -7,720 -9,084 -15,849 -12,034 8.86%
NP 75,205 75,205 75,205 86,688 37,346 42,625 111,800 39,321 18,155 24,153 24,243 21,424 14.95%
-
NP to SH 62,203 62,203 62,203 71,308 29,759 33,187 94,967 31,346 15,132 19,732 24,243 21,424 12.56%
-
Tax Rate 25.60% 25.60% 25.60% 27.10% 26.80% 9.48% 22.75% 25.70% 29.84% 27.33% 39.53% 35.97% -
Total Cost 187,992 187,992 187,992 171,974 152,188 133,163 135,690 101,792 89,708 88,442 82,043 70,817 11.44%
-
Net Worth 630,929 631,046 630,929 583,006 519,185 497,405 482,593 405,090 381,739 373,869 362,318 341,491 7.05%
Dividend
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 9,697 9,699 9,697 17,113 11,410 11,408 34,226 11,410 9,170 9,231 11,538 5,768 5.93%
Div Payout % 15.59% 15.59% 15.59% 24.00% 38.34% 34.38% 36.04% 36.40% 60.61% 46.78% 47.60% 26.93% -
Equity
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 630,929 631,046 630,929 583,006 519,185 497,405 482,593 405,090 381,739 373,869 362,318 341,491 7.05%
NOSH 114,092 114,113 114,092 114,091 114,106 114,083 114,088 114,109 114,636 115,391 115,387 115,368 -0.12%
Ratio Analysis
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 28.57% 28.57% 28.57% 33.51% 19.70% 24.25% 45.17% 27.86% 16.83% 21.45% 22.81% 23.23% -
ROE 9.86% 9.86% 9.86% 12.23% 5.73% 6.67% 19.68% 7.74% 3.96% 5.28% 6.69% 6.27% -
Per Share
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 230.69 230.65 230.69 226.72 166.10 154.09 216.93 123.66 94.09 97.58 92.11 79.95 12.48%
EPS 54.52 54.51 54.52 62.50 26.08 29.09 83.24 27.47 13.20 17.10 21.01 18.57 12.70%
DPS 8.50 8.50 8.50 15.00 10.00 10.00 30.00 10.00 8.00 8.00 10.00 5.00 6.06%
NAPS 5.53 5.53 5.53 5.11 4.55 4.36 4.23 3.55 3.33 3.24 3.14 2.96 7.18%
Adjusted Per Share Value based on latest NOSH - 114,092
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 230.65 230.65 230.65 226.67 166.09 154.05 216.88 123.66 94.52 98.67 93.14 80.83 12.34%
EPS 54.51 54.51 54.51 62.49 26.08 29.08 83.22 27.47 13.26 17.29 21.24 18.77 12.56%
DPS 8.50 8.50 8.50 15.00 10.00 10.00 29.99 10.00 8.04 8.09 10.11 5.06 5.92%
NAPS 5.529 5.53 5.529 5.109 4.5497 4.3589 4.2291 3.5499 3.3453 3.2763 3.1751 2.9926 7.05%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/12 29/06/12 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 7.22 7.22 7.22 5.51 4.41 3.68 5.50 3.38 2.00 1.83 2.00 1.36 -
P/RPS 3.13 3.13 3.13 2.43 2.65 2.39 2.54 2.73 2.13 1.88 2.17 1.70 7.01%
P/EPS 13.24 13.25 13.24 8.82 16.91 12.65 6.61 12.30 15.15 10.70 9.52 7.32 6.80%
EY 7.55 7.55 7.55 11.34 5.91 7.90 15.13 8.13 6.60 9.34 10.51 13.65 -6.36%
DY 1.18 1.18 1.18 2.72 2.27 2.72 5.45 2.96 4.00 4.37 5.00 3.68 -11.86%
P/NAPS 1.31 1.31 1.31 1.08 0.97 0.84 1.30 0.95 0.60 0.56 0.64 0.46 12.31%
Price Multiplier on Announcement Date
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/08/12 30/08/12 30/08/12 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 21/08/06 23/08/05 24/08/04 26/08/03 -
Price 7.25 7.25 7.25 5.66 4.60 4.00 4.30 3.06 2.34 1.92 1.90 1.76 -
P/RPS 3.14 3.14 3.14 2.50 2.77 2.60 1.98 2.47 2.49 1.97 2.06 2.20 4.02%
P/EPS 13.30 13.30 13.30 9.06 17.64 13.75 5.17 11.14 17.73 11.23 9.04 9.48 3.83%
EY 7.52 7.52 7.52 11.04 5.67 7.27 19.36 8.98 5.64 8.91 11.06 10.55 -3.68%
DY 1.17 1.17 1.17 2.65 2.17 2.50 6.98 3.27 3.42 4.17 5.26 2.84 -9.37%
P/NAPS 1.31 1.31 1.31 1.11 1.01 0.92 1.02 0.86 0.70 0.59 0.61 0.59 9.25%

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 3 of 3 comments

Kim Yap Lau

Kimloong, THPlant, TDM or SOP is better?

2012-01-24 12:39

liew kimguan

tdm & sop already raised, u can try 2 buy in kimloong & thplant. but u have 2 set a price 2(cut lost when price drop / taking profit when price up). due to uncertainty market trend.... take k my bro kim yap...

2012-01-24 20:15

Daniel Soh

can take a look at hsplant.. they are still under consolidating mode.. tp at 3.30..=)

2012-01-25 04:04

Post a Comment