[GNEALY] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -7.14%
YoY- 446.93%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 70,064 42,606 41,420 54,514 52,539 41,062 49,976 25.18%
PBT 35,818 14,204 5,884 18,095 18,370 8,667 9,030 149.94%
Tax -8,748 -4,310 -2,285 -5,285 -5,120 -980 5,440 -
NP 27,070 9,894 3,599 12,810 13,250 7,687 14,470 51.65%
-
NP to SH 22,347 7,412 2,045 10,151 10,932 6,631 11,412 56.32%
-
Tax Rate 24.42% 30.34% 38.83% 29.21% 27.87% 11.31% -60.24% -
Total Cost 42,994 32,712 37,821 41,704 39,289 33,375 35,506 13.56%
-
Net Worth 540,708 526,822 519,818 517,815 507,801 505,599 497,563 5.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 11,424 - - - 11,412 -
Div Payout % - - 558.66% - - - 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 540,708 526,822 519,818 517,815 507,801 505,599 497,563 5.68%
NOSH 114,073 114,030 114,245 114,056 114,112 114,130 114,120 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 38.64% 23.22% 8.69% 23.50% 25.22% 18.72% 28.95% -
ROE 4.13% 1.41% 0.39% 1.96% 2.15% 1.31% 2.29% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.42 37.36 36.26 47.80 46.04 35.98 43.79 25.22%
EPS 19.59 6.50 1.79 8.90 9.58 5.81 10.00 56.37%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 4.74 4.62 4.55 4.54 4.45 4.43 4.36 5.71%
Adjusted Per Share Value based on latest NOSH - 114,056
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.40 37.34 36.30 47.77 46.04 35.98 43.80 25.17%
EPS 19.58 6.50 1.79 8.90 9.58 5.81 10.00 56.31%
DPS 0.00 0.00 10.01 0.00 0.00 0.00 10.00 -
NAPS 4.7384 4.6167 4.5553 4.5377 4.45 4.4307 4.3603 5.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.30 4.70 4.41 4.60 4.14 4.16 3.68 -
P/RPS 8.63 12.58 12.16 9.62 8.99 11.56 8.40 1.81%
P/EPS 27.05 72.31 246.37 51.69 43.22 71.60 36.80 -18.50%
EY 3.70 1.38 0.41 1.93 2.31 1.40 2.72 22.70%
DY 0.00 0.00 2.27 0.00 0.00 0.00 2.72 -
P/NAPS 1.12 1.02 0.97 1.01 0.93 0.94 0.84 21.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 03/11/10 24/08/10 18/05/10 10/02/10 04/11/09 18/08/09 -
Price 4.83 5.15 4.60 4.40 4.10 4.00 4.00 -
P/RPS 7.86 13.78 12.69 9.21 8.91 11.12 9.13 -9.47%
P/EPS 24.66 79.23 256.98 49.44 42.80 68.85 40.00 -27.49%
EY 4.06 1.26 0.39 2.02 2.34 1.45 2.50 38.04%
DY 0.00 0.00 2.17 0.00 0.00 0.00 2.50 -
P/NAPS 1.02 1.11 1.01 0.97 0.92 0.90 0.92 7.10%

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