[GNEALY] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
03-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -0.37%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 258,662 242,406 225,340 170,424 189,534 197,486 187,202 24.12%
PBT 118,911 113,913 100,044 56,816 51,016 60,176 54,074 69.34%
Tax -32,223 -27,854 -26,116 -17,240 -13,670 -15,180 -12,200 91.41%
NP 86,688 86,058 73,928 39,576 37,346 44,996 41,874 62.65%
-
NP to SH 71,308 70,670 59,518 29,648 29,759 36,952 35,126 60.53%
-
Tax Rate 27.10% 24.45% 26.10% 30.34% 26.80% 25.23% 22.56% -
Total Cost 171,974 156,348 151,412 130,848 152,188 152,490 145,328 11.91%
-
Net Worth 583,006 564,711 540,865 526,822 519,185 517,997 507,831 9.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 17,113 - - - 11,410 - - -
Div Payout % 24.00% - - - 38.34% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 583,006 564,711 540,865 526,822 519,185 517,997 507,831 9.66%
NOSH 114,091 114,083 114,106 114,030 114,106 114,096 114,119 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 33.51% 35.50% 32.81% 23.22% 19.70% 22.78% 22.37% -
ROE 12.23% 12.51% 11.00% 5.63% 5.73% 7.13% 6.92% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 226.72 212.48 197.48 149.45 166.10 173.09 164.04 24.15%
EPS 62.50 61.95 52.16 26.00 26.08 32.39 30.78 60.56%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.11 4.95 4.74 4.62 4.55 4.54 4.45 9.68%
Adjusted Per Share Value based on latest NOSH - 114,030
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 226.67 212.43 197.47 149.35 166.09 173.06 164.05 24.12%
EPS 62.49 61.93 52.16 25.98 26.08 32.38 30.78 60.54%
DPS 15.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.109 4.9487 4.7397 4.6167 4.5497 4.5393 4.4502 9.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.51 4.60 5.30 4.70 4.41 4.60 4.14 -
P/RPS 2.43 2.16 2.68 3.14 2.65 2.66 2.52 -2.40%
P/EPS 8.82 7.43 10.16 18.08 16.91 14.20 13.45 -24.57%
EY 11.34 13.47 9.84 5.53 5.91 7.04 7.43 32.66%
DY 2.72 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 1.08 0.93 1.12 1.02 0.97 1.01 0.93 10.51%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 10/02/10 -
Price 5.66 5.10 4.83 5.15 4.60 4.40 4.10 -
P/RPS 2.50 2.40 2.45 3.45 2.77 2.54 2.50 0.00%
P/EPS 9.06 8.23 9.26 19.81 17.64 13.59 13.32 -22.71%
EY 11.04 12.15 10.80 5.05 5.67 7.36 7.51 29.37%
DY 2.65 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.11 1.03 1.02 1.11 1.01 0.97 0.92 13.37%

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