[GNEALY] QoQ TTM 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- 14.18%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 191,079 189,535 198,091 175,295 154,621 175,788 202,073 -3.65%
PBT 56,553 51,016 54,162 39,881 31,386 47,091 74,133 -16.49%
Tax -17,000 -13,670 -5,945 -1,689 2,563 -4,466 -21,313 -13.98%
NP 39,553 37,346 48,217 38,192 33,949 42,625 52,820 -17.52%
-
NP to SH 30,540 29,759 39,126 30,831 27,001 33,187 41,766 -18.82%
-
Tax Rate 30.06% 26.80% 10.98% 4.24% -8.17% 9.48% 28.75% -
Total Cost 151,526 152,189 149,874 137,103 120,672 133,163 149,253 1.01%
-
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 11,424 11,412 11,412 11,412 11,412 22,820 -36.92%
Div Payout % 37.41% 38.39% 29.17% 37.01% 42.27% 34.39% 54.64% -
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 20.70% 19.70% 24.34% 21.79% 21.96% 24.25% 26.14% -
ROE 5.80% 5.72% 7.56% 6.07% 5.34% 6.67% 8.61% -
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 167.57 165.90 173.68 153.62 135.48 154.04 177.47 -3.75%
EPS 26.78 26.05 34.30 27.02 23.66 29.08 36.68 -18.90%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 20.00 -36.97%
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 167.45 166.09 173.59 153.61 135.50 154.05 177.08 -3.65%
EPS 26.76 26.08 34.29 27.02 23.66 29.08 36.60 -18.82%
DPS 10.01 10.01 10.00 10.00 10.00 10.00 20.00 -36.93%
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 2.80 2.66 2.65 2.70 3.07 2.39 1.76 36.24%
P/EPS 17.55 16.93 13.41 15.32 17.58 12.65 8.51 61.94%
EY 5.70 5.91 7.46 6.53 5.69 7.90 11.76 -38.26%
DY 2.13 2.27 2.17 2.42 2.40 2.72 6.41 -51.99%
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 3.07 2.77 2.53 2.67 2.95 2.60 2.13 27.56%
P/EPS 19.23 17.66 12.83 15.18 16.91 13.75 10.31 51.46%
EY 5.20 5.66 7.80 6.59 5.91 7.27 9.70 -33.98%
DY 1.94 2.17 2.27 2.44 2.50 2.50 5.29 -48.73%
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