[GNEALY] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 37.38%
YoY- 36.08%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 287,734 258,663 223,225 208,604 191,079 189,535 198,091 28.22%
PBT 136,261 118,912 91,319 74,001 56,553 51,016 54,162 84.87%
Tax -36,790 -32,224 -23,176 -20,628 -17,000 -13,670 -5,945 236.69%
NP 99,471 86,688 68,143 53,373 39,553 37,346 48,217 61.98%
-
NP to SH 82,910 71,307 55,048 41,955 30,540 29,759 39,126 64.90%
-
Tax Rate 27.00% 27.10% 25.38% 27.88% 30.06% 26.80% 10.98% -
Total Cost 188,263 171,975 155,082 155,231 151,526 152,189 149,874 16.40%
-
Net Worth 602,274 583,126 564,839 540,708 526,822 519,818 517,815 10.58%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 17,117 17,117 11,424 11,424 11,424 11,424 11,412 30.99%
Div Payout % 20.65% 24.00% 20.75% 27.23% 37.41% 38.39% 29.17% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 602,274 583,126 564,839 540,708 526,822 519,818 517,815 10.58%
NOSH 114,067 114,114 114,108 114,073 114,030 114,245 114,056 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 34.57% 33.51% 30.53% 25.59% 20.70% 19.70% 24.34% -
ROE 13.77% 12.23% 9.75% 7.76% 5.80% 5.72% 7.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 252.25 226.67 195.62 182.87 167.57 165.90 173.68 28.21%
EPS 72.69 62.49 48.24 36.78 26.78 26.05 34.30 64.91%
DPS 15.00 15.00 10.00 10.00 10.00 10.00 10.00 31.00%
NAPS 5.28 5.11 4.95 4.74 4.62 4.55 4.54 10.58%
Adjusted Per Share Value based on latest NOSH - 114,073
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 252.15 226.67 195.62 182.80 167.45 166.09 173.59 28.23%
EPS 72.66 62.49 48.24 36.77 26.76 26.08 34.29 64.89%
DPS 15.00 15.00 10.01 10.01 10.01 10.01 10.00 31.00%
NAPS 5.2779 5.1101 4.9498 4.7384 4.6167 4.5553 4.5377 10.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.62 5.51 4.60 5.30 4.70 4.41 4.60 -
P/RPS 2.23 2.43 2.35 2.90 2.80 2.66 2.65 -10.85%
P/EPS 7.73 8.82 9.54 14.41 17.55 16.93 13.41 -30.71%
EY 12.93 11.34 10.49 6.94 5.70 5.91 7.46 44.24%
DY 2.67 2.72 2.17 1.89 2.13 2.27 2.17 14.80%
P/NAPS 1.06 1.08 0.93 1.12 1.02 0.97 1.01 3.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 26/08/11 16/05/11 18/02/11 03/11/10 24/08/10 18/05/10 -
Price 5.80 5.66 5.10 4.83 5.15 4.60 4.40 -
P/RPS 2.30 2.50 2.61 2.64 3.07 2.77 2.53 -6.15%
P/EPS 7.98 9.06 10.57 13.13 19.23 17.66 12.83 -27.11%
EY 12.53 11.04 9.46 7.61 5.20 5.66 7.80 37.12%
DY 2.59 2.65 1.96 2.07 1.94 2.17 2.27 9.18%
P/NAPS 1.10 1.11 1.03 1.02 1.11 1.01 0.97 8.73%

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