[GNEALY] QoQ 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- -21.25%
YoY- 795.06%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 60,021 70,620 71,677 76,858 69,135 70,064 42,606 25.64%
PBT 19,047 27,631 31,553 33,477 35,413 35,818 14,204 21.58%
Tax -5,290 -6,823 -8,876 -11,333 -7,833 -8,748 -4,310 14.62%
NP 13,757 20,808 22,677 22,144 27,580 27,070 9,894 24.55%
-
NP to SH 10,931 17,137 19,015 18,304 23,244 22,347 7,412 29.53%
-
Tax Rate 27.77% 24.69% 28.13% 33.85% 22.12% 24.42% 30.34% -
Total Cost 46,264 49,812 49,000 54,714 41,555 42,994 32,712 25.96%
-
Net Worth 616,152 605,841 602,274 583,126 564,839 540,708 526,822 10.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 17,117 - - - -
Div Payout % - - - 93.52% - - - -
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 616,152 605,841 602,274 583,126 564,839 540,708 526,822 10.99%
NOSH 114,102 114,094 114,067 114,114 114,108 114,073 114,030 0.04%
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 22.92% 29.46% 31.64% 28.81% 39.89% 38.64% 23.22% -
ROE 1.77% 2.83% 3.16% 3.14% 4.12% 4.13% 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 52.60 61.90 62.84 67.35 60.59 61.42 37.36 25.59%
EPS 9.58 15.02 16.67 16.04 20.37 19.59 6.50 29.47%
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 52.60 61.89 62.81 67.35 60.58 61.40 37.34 25.63%
EPS 9.58 15.02 16.66 16.04 20.37 19.58 6.50 29.47%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.3995 5.3091 5.2779 5.1101 4.9498 4.7384 4.6167 10.99%
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 13.63 9.73 8.94 8.18 7.59 8.63 12.58 5.48%
P/EPS 74.84 40.08 33.71 34.35 22.58 27.05 72.31 2.31%
EY 1.34 2.50 2.97 2.91 4.43 3.70 1.38 -1.94%
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 13.69 11.31 9.23 8.40 8.42 7.86 13.78 -0.43%
P/EPS 75.16 46.60 34.79 35.29 25.04 24.66 79.23 -3.45%
EY 1.33 2.15 2.87 2.83 3.99 4.06 1.26 3.66%
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