[GNEALY] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 64.86%
YoY- 53.93%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,606 41,420 54,514 52,539 41,062 49,976 31,718 21.72%
PBT 14,204 5,884 18,095 18,370 8,667 9,030 3,814 140.07%
Tax -4,310 -2,285 -5,285 -5,120 -980 5,440 -1,029 159.61%
NP 9,894 3,599 12,810 13,250 7,687 14,470 2,785 132.64%
-
NP to SH 7,412 2,045 10,151 10,932 6,631 11,412 1,856 151.50%
-
Tax Rate 30.34% 38.83% 29.21% 27.87% 11.31% -60.24% 26.98% -
Total Cost 32,712 37,821 41,704 39,289 33,375 35,506 28,933 8.52%
-
Net Worth 526,822 519,818 517,815 507,801 505,599 497,563 485,065 5.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 11,424 - - - 11,412 - -
Div Payout % - 558.66% - - - 100.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 526,822 519,818 517,815 507,801 505,599 497,563 485,065 5.65%
NOSH 114,030 114,245 114,056 114,112 114,130 114,120 113,865 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 23.22% 8.69% 23.50% 25.22% 18.72% 28.95% 8.78% -
ROE 1.41% 0.39% 1.96% 2.15% 1.31% 2.29% 0.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.36 36.26 47.80 46.04 35.98 43.79 27.86 21.58%
EPS 6.50 1.79 8.90 9.58 5.81 10.00 1.63 151.25%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.62 4.55 4.54 4.45 4.43 4.36 4.26 5.55%
Adjusted Per Share Value based on latest NOSH - 114,112
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.34 36.30 47.77 46.04 35.98 43.80 27.80 21.71%
EPS 6.50 1.79 8.90 9.58 5.81 10.00 1.63 151.25%
DPS 0.00 10.01 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.6167 4.5553 4.5377 4.45 4.4307 4.3603 4.2507 5.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 4.70 4.41 4.60 4.14 4.16 3.68 3.12 -
P/RPS 12.58 12.16 9.62 8.99 11.56 8.40 11.20 8.04%
P/EPS 72.31 246.37 51.69 43.22 71.60 36.80 191.41 -47.71%
EY 1.38 0.41 1.93 2.31 1.40 2.72 0.52 91.56%
DY 0.00 2.27 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 1.02 0.97 1.01 0.93 0.94 0.84 0.73 24.95%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 03/11/10 24/08/10 18/05/10 10/02/10 04/11/09 18/08/09 25/05/09 -
Price 5.15 4.60 4.40 4.10 4.00 4.00 3.78 -
P/RPS 13.78 12.69 9.21 8.91 11.12 9.13 13.57 1.02%
P/EPS 79.23 256.98 49.44 42.80 68.85 40.00 231.90 -51.09%
EY 1.26 0.39 2.02 2.34 1.45 2.50 0.43 104.63%
DY 0.00 2.17 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.11 1.01 0.97 0.92 0.90 0.92 0.89 15.85%

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