[GNEALY] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 34.54%
YoY- 139.62%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 202,318 142,297 71,677 258,662 181,805 112,670 42,606 182.24%
PBT 78,230 59,184 31,553 118,911 85,435 50,022 14,204 211.54%
Tax -20,989 -15,699 -8,876 -32,223 -20,891 -13,058 -4,310 187.02%
NP 57,241 43,485 22,677 86,688 64,544 36,964 9,894 221.92%
-
NP to SH 47,081 36,152 19,015 71,308 53,003 29,759 7,412 242.59%
-
Tax Rate 26.83% 26.53% 28.13% 27.10% 24.45% 26.10% 30.34% -
Total Cost 145,077 98,812 49,000 171,974 117,261 75,706 32,712 169.69%
-
Net Worth 616,034 605,765 602,274 583,006 564,711 540,865 526,822 10.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 17,113 - - - -
Div Payout % - - - 24.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 616,034 605,765 602,274 583,006 564,711 540,865 526,822 10.98%
NOSH 114,080 114,080 114,067 114,091 114,083 114,106 114,030 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 28.29% 30.56% 31.64% 33.51% 35.50% 32.81% 23.22% -
ROE 7.64% 5.97% 3.16% 12.23% 9.39% 5.50% 1.41% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 177.35 124.73 62.84 226.72 159.36 98.74 37.36 182.18%
EPS 41.27 31.69 16.67 62.50 46.46 26.08 6.50 242.49%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.40 5.31 5.28 5.11 4.95 4.74 4.62 10.94%
Adjusted Per Share Value based on latest NOSH - 114,114
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 177.30 124.70 62.81 226.67 159.32 98.74 37.34 182.23%
EPS 41.26 31.68 16.66 62.49 46.45 26.08 6.50 242.44%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.3985 5.3085 5.2779 5.109 4.9487 4.7397 4.6167 10.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 7.17 6.02 5.62 5.51 4.60 5.30 4.70 -
P/RPS 4.04 4.83 8.94 2.43 2.89 5.37 12.58 -53.07%
P/EPS 17.37 19.00 33.71 8.82 9.90 20.32 72.31 -61.32%
EY 5.76 5.26 2.97 11.34 10.10 4.92 1.38 159.01%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 1.33 1.13 1.06 1.08 0.93 1.12 1.02 19.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 -
Price 7.20 7.00 5.80 5.66 5.10 4.83 5.15 -
P/RPS 4.06 5.61 9.23 2.50 3.20 4.89 13.78 -55.68%
P/EPS 17.45 22.09 34.79 9.06 10.98 18.52 79.23 -63.49%
EY 5.73 4.53 2.87 11.04 9.11 5.40 1.26 174.23%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 1.33 1.32 1.10 1.11 1.03 1.02 1.11 12.79%

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