[GNEALY] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 4.01%
YoY- 128.98%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,620 71,677 76,858 69,135 70,064 42,606 41,420 42.57%
PBT 27,631 31,553 33,477 35,413 35,818 14,204 5,884 179.63%
Tax -6,823 -8,876 -11,333 -7,833 -8,748 -4,310 -2,285 106.94%
NP 20,808 22,677 22,144 27,580 27,070 9,894 3,599 221.10%
-
NP to SH 17,137 19,015 18,304 23,244 22,347 7,412 2,045 310.97%
-
Tax Rate 24.69% 28.13% 33.85% 22.12% 24.42% 30.34% 38.83% -
Total Cost 49,812 49,000 54,714 41,555 42,994 32,712 37,821 20.09%
-
Net Worth 605,841 602,274 583,126 564,839 540,708 526,822 519,818 10.71%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 17,117 - - - 11,424 -
Div Payout % - - 93.52% - - - 558.66% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 605,841 602,274 583,126 564,839 540,708 526,822 519,818 10.71%
NOSH 114,094 114,067 114,114 114,108 114,073 114,030 114,245 -0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.46% 31.64% 28.81% 39.89% 38.64% 23.22% 8.69% -
ROE 2.83% 3.16% 3.14% 4.12% 4.13% 1.41% 0.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.90 62.84 67.35 60.59 61.42 37.36 36.26 42.69%
EPS 15.02 16.67 16.04 20.37 19.59 6.50 1.79 311.33%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.00 -
NAPS 5.31 5.28 5.11 4.95 4.74 4.62 4.55 10.81%
Adjusted Per Share Value based on latest NOSH - 114,108
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.89 62.81 67.35 60.58 61.40 37.34 36.30 42.57%
EPS 15.02 16.66 16.04 20.37 19.58 6.50 1.79 311.33%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 10.01 -
NAPS 5.3091 5.2779 5.1101 4.9498 4.7384 4.6167 4.5553 10.71%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.02 5.62 5.51 4.60 5.30 4.70 4.41 -
P/RPS 9.73 8.94 8.18 7.59 8.63 12.58 12.16 -13.77%
P/EPS 40.08 33.71 34.35 22.58 27.05 72.31 246.37 -70.10%
EY 2.50 2.97 2.91 4.43 3.70 1.38 0.41 232.66%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.27 -
P/NAPS 1.13 1.06 1.08 0.93 1.12 1.02 0.97 10.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 -
Price 7.00 5.80 5.66 5.10 4.83 5.15 4.60 -
P/RPS 11.31 9.23 8.40 8.42 7.86 13.78 12.69 -7.36%
P/EPS 46.60 34.79 35.29 25.04 24.66 79.23 256.98 -67.86%
EY 2.15 2.87 2.83 3.99 4.06 1.26 0.39 211.09%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.17 -
P/NAPS 1.32 1.10 1.11 1.03 1.02 1.11 1.01 19.47%

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