[GNEALY] QoQ Cumulative Quarter 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- 30.23%
YoY- -11.17%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 263,197 202,318 142,297 71,677 258,662 181,805 112,670 76.14%
PBT 101,080 78,230 59,184 31,553 118,911 85,435 50,022 59.90%
Tax -25,875 -20,989 -15,699 -8,876 -32,223 -20,891 -13,058 57.82%
NP 75,205 57,241 43,485 22,677 86,688 64,544 36,964 60.63%
-
NP to SH 62,203 47,081 36,152 19,015 71,308 53,003 29,759 63.55%
-
Tax Rate 25.60% 26.83% 26.53% 28.13% 27.10% 24.45% 26.10% -
Total Cost 187,992 145,077 98,812 49,000 171,974 117,261 75,706 83.47%
-
Net Worth 630,929 616,034 605,765 602,274 583,006 564,711 540,865 10.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,697 - - - 17,113 - - -
Div Payout % 15.59% - - - 24.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 630,929 616,034 605,765 602,274 583,006 564,711 540,865 10.82%
NOSH 114,092 114,080 114,080 114,067 114,091 114,083 114,106 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.57% 28.29% 30.56% 31.64% 33.51% 35.50% 32.81% -
ROE 9.86% 7.64% 5.97% 3.16% 12.23% 9.39% 5.50% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 230.69 177.35 124.73 62.84 226.72 159.36 98.74 76.16%
EPS 54.52 41.27 31.69 16.67 62.50 46.46 26.08 63.56%
DPS 8.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.53 5.40 5.31 5.28 5.11 4.95 4.74 10.83%
Adjusted Per Share Value based on latest NOSH - 114,102
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 230.65 177.30 124.70 62.81 226.67 159.32 98.74 76.14%
EPS 54.51 41.26 31.68 16.66 62.49 46.45 26.08 63.54%
DPS 8.50 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 5.529 5.3985 5.3085 5.2779 5.109 4.9487 4.7397 10.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.22 7.17 6.02 5.62 5.51 4.60 5.30 -
P/RPS 3.13 4.04 4.83 8.94 2.43 2.89 5.37 -30.24%
P/EPS 13.24 17.37 19.00 33.71 8.82 9.90 20.32 -24.86%
EY 7.55 5.76 5.26 2.97 11.34 10.10 4.92 33.07%
DY 1.18 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 1.31 1.33 1.13 1.06 1.08 0.93 1.12 11.02%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 10/05/12 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 -
Price 7.25 7.20 7.00 5.80 5.66 5.10 4.83 -
P/RPS 3.14 4.06 5.61 9.23 2.50 3.20 4.89 -25.59%
P/EPS 13.30 17.45 22.09 34.79 9.06 10.98 18.52 -19.82%
EY 7.52 5.73 4.53 2.87 11.04 9.11 5.40 24.72%
DY 1.17 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 1.31 1.33 1.32 1.10 1.11 1.03 1.02 18.17%

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