[GNEALY] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
02-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 6.66%
YoY- 156.54%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 286,708 170,424 164,248 248,916 213,920 117,600 96,016 19.99%
PBT 126,212 56,816 34,668 97,488 102,132 29,700 25,280 30.71%
Tax -35,504 -17,240 -3,920 -32,036 -25,712 -6,980 -7,416 29.80%
NP 90,708 39,576 30,748 65,452 76,420 22,720 17,864 31.08%
-
NP to SH 76,060 29,648 26,524 51,268 63,152 18,136 14,152 32.33%
-
Tax Rate 28.13% 30.34% 11.31% 32.86% 25.18% 23.50% 29.34% -
Total Cost 196,000 130,848 133,500 183,464 137,500 94,880 78,152 16.55%
-
Net Worth 602,274 526,822 505,599 495,332 419,796 383,909 378,001 8.06%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 602,274 526,822 505,599 495,332 419,796 383,909 378,001 8.06%
NOSH 114,067 114,030 114,130 114,131 114,075 113,919 115,244 -0.17%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 31.64% 23.22% 18.72% 26.29% 35.72% 19.32% 18.61% -
ROE 12.63% 5.63% 5.25% 10.35% 15.04% 4.72% 3.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 251.35 149.45 143.91 218.10 187.53 103.23 83.32 20.19%
EPS 66.68 26.00 23.24 44.92 55.36 15.92 12.28 32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.28 4.62 4.43 4.34 3.68 3.37 3.28 8.25%
Adjusted Per Share Value based on latest NOSH - 114,067
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 251.25 149.35 143.93 218.13 187.46 103.06 84.14 19.99%
EPS 66.65 25.98 23.24 44.93 55.34 15.89 12.40 32.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2779 4.6167 4.4307 4.3407 3.6788 3.3643 3.3125 8.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 5.62 4.70 4.16 3.68 3.48 2.20 1.95 -
P/RPS 2.24 3.14 2.89 1.69 1.86 2.13 2.34 -0.72%
P/EPS 8.43 18.08 17.90 8.19 6.29 13.82 15.88 -10.01%
EY 11.86 5.53 5.59 12.21 15.91 7.24 6.30 11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.02 0.94 0.85 0.95 0.65 0.59 10.25%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 02/11/11 03/11/10 04/11/09 18/11/08 13/11/07 15/11/06 15/11/05 -
Price 5.80 5.15 4.00 2.94 4.36 2.36 2.00 -
P/RPS 2.31 3.45 2.78 1.35 2.33 2.29 2.40 -0.63%
P/EPS 8.70 19.81 17.21 6.54 7.88 14.82 16.29 -9.92%
EY 11.50 5.05 5.81 15.28 12.70 6.75 6.14 11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 0.90 0.68 1.18 0.70 0.61 10.32%

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