[GNEALY] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
YoY- -12.77%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 263,197 258,662 189,534 175,788 247,490 141,113 107,863 16.01%
PBT 101,080 118,911 51,016 47,091 144,733 52,923 25,875 25.47%
Tax -25,875 -32,223 -13,670 -4,466 -32,933 -13,602 -7,720 22.31%
NP 75,205 86,688 37,346 42,625 111,800 39,321 18,155 26.70%
-
NP to SH 62,203 71,308 29,759 33,187 94,967 31,346 15,132 26.53%
-
Tax Rate 25.60% 27.10% 26.80% 9.48% 22.75% 25.70% 29.84% -
Total Cost 187,992 171,974 152,188 133,163 135,690 101,792 89,708 13.11%
-
Net Worth 630,929 583,006 519,185 497,405 482,593 405,090 381,739 8.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 9,697 17,113 11,410 11,408 34,226 11,410 9,170 0.93%
Div Payout % 15.59% 24.00% 38.34% 34.38% 36.04% 36.40% 60.61% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 630,929 583,006 519,185 497,405 482,593 405,090 381,739 8.72%
NOSH 114,092 114,091 114,106 114,083 114,088 114,109 114,636 -0.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 28.57% 33.51% 19.70% 24.25% 45.17% 27.86% 16.83% -
ROE 9.86% 12.23% 5.73% 6.67% 19.68% 7.74% 3.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 230.69 226.72 166.10 154.09 216.93 123.66 94.09 16.10%
EPS 54.52 62.50 26.08 29.09 83.24 27.47 13.20 26.63%
DPS 8.50 15.00 10.00 10.00 30.00 10.00 8.00 1.01%
NAPS 5.53 5.11 4.55 4.36 4.23 3.55 3.33 8.81%
Adjusted Per Share Value based on latest NOSH - 114,113
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 230.65 226.67 166.09 154.05 216.88 123.66 94.52 16.01%
EPS 54.51 62.49 26.08 29.08 83.22 27.47 13.26 26.54%
DPS 8.50 15.00 10.00 10.00 29.99 10.00 8.04 0.93%
NAPS 5.529 5.109 4.5497 4.3589 4.2291 3.5499 3.3453 8.72%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.22 5.51 4.41 3.68 5.50 3.38 2.00 -
P/RPS 3.13 2.43 2.65 2.39 2.54 2.73 2.13 6.61%
P/EPS 13.24 8.82 16.91 12.65 6.61 12.30 15.15 -2.21%
EY 7.55 11.34 5.91 7.90 15.13 8.13 6.60 2.26%
DY 1.18 2.72 2.27 2.72 5.45 2.96 4.00 -18.39%
P/NAPS 1.31 1.08 0.97 0.84 1.30 0.95 0.60 13.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 21/08/06 -
Price 7.25 5.66 4.60 4.00 4.30 3.06 2.34 -
P/RPS 3.14 2.50 2.77 2.60 1.98 2.47 2.49 3.93%
P/EPS 13.30 9.06 17.64 13.75 5.17 11.14 17.73 -4.67%
EY 7.52 11.04 5.67 7.27 19.36 8.98 5.64 4.90%
DY 1.17 2.65 2.17 2.50 6.98 3.27 3.42 -16.35%
P/NAPS 1.31 1.11 1.01 0.92 1.02 0.86 0.70 10.99%

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