[GNEALY] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- -6.28%
YoY- 85.2%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 263,197 279,176 288,290 287,734 258,663 223,225 208,604 16.77%
PBT 101,079 111,708 128,074 136,261 118,912 91,319 74,001 23.13%
Tax -25,874 -32,322 -34,865 -36,790 -32,224 -23,176 -20,628 16.32%
NP 75,205 79,386 93,209 99,471 86,688 68,143 53,373 25.71%
-
NP to SH 62,203 65,387 77,700 82,910 71,307 55,048 41,955 30.05%
-
Tax Rate 25.60% 28.93% 27.22% 27.00% 27.10% 25.38% 27.88% -
Total Cost 187,992 199,790 195,081 188,263 171,975 155,082 155,231 13.62%
-
Net Worth 631,046 616,152 605,841 602,274 583,126 564,839 540,708 10.85%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 9,699 17,117 17,117 17,117 17,117 11,424 11,424 -10.34%
Div Payout % 15.59% 26.18% 22.03% 20.65% 24.00% 20.75% 27.23% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 631,046 616,152 605,841 602,274 583,126 564,839 540,708 10.85%
NOSH 114,113 114,102 114,094 114,067 114,114 114,108 114,073 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 28.57% 28.44% 32.33% 34.57% 33.51% 30.53% 25.59% -
ROE 9.86% 10.61% 12.83% 13.77% 12.23% 9.75% 7.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 230.65 244.67 252.68 252.25 226.67 195.62 182.87 16.75%
EPS 54.51 57.31 68.10 72.69 62.49 48.24 36.78 30.02%
DPS 8.50 15.00 15.00 15.00 15.00 10.00 10.00 -10.27%
NAPS 5.53 5.40 5.31 5.28 5.11 4.95 4.74 10.83%
Adjusted Per Share Value based on latest NOSH - 114,094
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 230.65 244.65 252.64 252.15 226.67 195.62 182.80 16.78%
EPS 54.51 57.30 68.09 72.66 62.49 48.24 36.77 30.04%
DPS 8.50 15.00 15.00 15.00 15.00 10.01 10.01 -10.33%
NAPS 5.53 5.3995 5.3091 5.2779 5.1101 4.9498 4.7384 10.85%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.22 7.17 6.02 5.62 5.51 4.60 5.30 -
P/RPS 3.13 2.93 2.38 2.23 2.43 2.35 2.90 5.22%
P/EPS 13.25 12.51 8.84 7.73 8.82 9.54 14.41 -5.44%
EY 7.55 7.99 11.31 12.93 11.34 10.49 6.94 5.78%
DY 1.18 2.09 2.49 2.67 2.72 2.17 1.89 -26.97%
P/NAPS 1.31 1.33 1.13 1.06 1.08 0.93 1.12 11.02%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 10/05/12 17/02/12 02/11/11 26/08/11 16/05/11 18/02/11 -
Price 7.25 7.20 7.00 5.80 5.66 5.10 4.83 -
P/RPS 3.14 2.94 2.77 2.30 2.50 2.61 2.64 12.26%
P/EPS 13.30 12.56 10.28 7.98 9.06 10.57 13.13 0.86%
EY 7.52 7.96 9.73 12.53 11.04 9.46 7.61 -0.79%
DY 1.17 2.08 2.14 2.59 2.65 1.96 2.07 -31.66%
P/NAPS 1.31 1.33 1.32 1.10 1.11 1.03 1.02 18.17%

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