[GNEALY] QoQ TTM 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- 26.9%
YoY- -6.32%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 208,604 191,079 189,535 198,091 175,295 154,621 175,788 12.05%
PBT 74,001 56,553 51,016 54,162 39,881 31,386 47,091 35.05%
Tax -20,628 -17,000 -13,670 -5,945 -1,689 2,563 -4,466 176.57%
NP 53,373 39,553 37,346 48,217 38,192 33,949 42,625 16.12%
-
NP to SH 41,955 30,540 29,759 39,126 30,831 27,001 33,187 16.86%
-
Tax Rate 27.88% 30.06% 26.80% 10.98% 4.24% -8.17% 9.48% -
Total Cost 155,231 151,526 152,189 149,874 137,103 120,672 133,163 10.73%
-
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 11,424 11,424 11,412 11,412 11,412 11,412 0.06%
Div Payout % 27.23% 37.41% 38.39% 29.17% 37.01% 42.27% 34.39% -
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 25.59% 20.70% 19.70% 24.34% 21.79% 21.96% 24.25% -
ROE 7.76% 5.80% 5.72% 7.56% 6.07% 5.34% 6.67% -
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 182.87 167.57 165.90 173.68 153.62 135.48 154.04 12.08%
EPS 36.78 26.78 26.05 34.30 27.02 23.66 29.08 16.90%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
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 182.80 167.45 166.09 173.59 153.61 135.50 154.05 12.04%
EPS 36.77 26.76 26.08 34.29 27.02 23.66 29.08 16.88%
DPS 10.01 10.01 10.01 10.00 10.00 10.00 10.00 0.06%
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 2.90 2.80 2.66 2.65 2.70 3.07 2.39 13.72%
P/EPS 14.41 17.55 16.93 13.41 15.32 17.58 12.65 9.04%
EY 6.94 5.70 5.91 7.46 6.53 5.69 7.90 -8.25%
DY 1.89 2.13 2.27 2.17 2.42 2.40 2.72 -21.49%
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 2.64 3.07 2.77 2.53 2.67 2.95 2.60 1.02%
P/EPS 13.13 19.23 17.66 12.83 15.18 16.91 13.75 -3.02%
EY 7.61 5.20 5.66 7.80 6.59 5.91 7.27 3.08%
DY 2.07 1.94 2.17 2.27 2.44 2.50 2.50 -11.79%
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