[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -80.02%
YoY- -48.26%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 189,534 148,115 93,601 41,062 175,788 125,812 94,094 59.70%
PBT 51,016 45,132 27,037 8,667 47,091 38,061 34,247 30.52%
Tax -13,670 -11,385 -6,100 -980 -4,466 -9,906 -8,877 33.45%
NP 37,346 33,747 20,937 7,687 42,625 28,155 25,370 29.49%
-
NP to SH 29,759 27,714 17,563 6,631 33,187 21,775 19,919 30.78%
-
Tax Rate 26.80% 25.23% 22.56% 11.31% 9.48% 26.03% 25.92% -
Total Cost 152,188 114,368 72,664 33,375 133,163 97,657 68,724 70.14%
-
Net Worth 519,185 517,997 507,831 505,599 497,405 485,916 484,855 4.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 11,410 - - - 11,408 - - -
Div Payout % 38.34% - - - 34.38% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 519,185 517,997 507,831 505,599 497,405 485,916 484,855 4.67%
NOSH 114,106 114,096 114,119 114,130 114,083 114,064 114,083 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 19.70% 22.78% 22.37% 18.72% 24.25% 22.38% 26.96% -
ROE 5.73% 5.35% 3.46% 1.31% 6.67% 4.48% 4.11% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.10 129.82 82.02 35.98 154.09 110.30 82.48 59.67%
EPS 26.08 24.29 15.39 5.81 29.09 19.09 17.46 30.76%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.55 4.54 4.45 4.43 4.36 4.26 4.25 4.66%
Adjusted Per Share Value based on latest NOSH - 114,130
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.09 129.80 82.02 35.98 154.05 110.25 82.46 59.69%
EPS 26.08 24.29 15.39 5.81 29.08 19.08 17.46 30.76%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.5497 4.5393 4.4502 4.4307 4.3589 4.2582 4.2489 4.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.41 4.60 4.14 4.16 3.68 3.12 2.90 -
P/RPS 2.65 3.54 5.05 11.56 2.39 2.83 3.52 -17.28%
P/EPS 16.91 18.94 26.90 71.60 12.65 16.34 16.61 1.20%
EY 5.91 5.28 3.72 1.40 7.90 6.12 6.02 -1.22%
DY 2.27 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 0.97 1.01 0.93 0.94 0.84 0.73 0.68 26.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 18/05/10 10/02/10 04/11/09 18/08/09 25/05/09 19/02/09 -
Price 4.60 4.40 4.10 4.00 4.00 3.78 3.02 -
P/RPS 2.77 3.39 5.00 11.12 2.60 3.43 3.66 -16.99%
P/EPS 17.64 18.11 26.64 68.85 13.75 19.80 17.30 1.30%
EY 5.67 5.52 3.75 1.45 7.27 5.05 5.78 -1.27%
DY 2.17 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 1.01 0.97 0.92 0.90 0.92 0.89 0.71 26.56%

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