[GNEALY] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 32.43%
YoY- -11.83%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 284,594 225,340 187,202 188,188 232,690 132,232 102,454 18.55%
PBT 118,368 100,044 54,074 68,494 164,304 42,834 40,262 19.67%
Tax -31,398 -26,116 -12,200 -17,754 -30,334 -11,584 -12,016 17.35%
NP 86,970 73,928 41,874 50,740 133,970 31,250 28,246 20.60%
-
NP to SH 72,304 59,518 35,126 39,838 117,386 24,730 23,394 20.68%
-
Tax Rate 26.53% 26.10% 22.56% 25.92% 18.46% 27.04% 29.84% -
Total Cost 197,624 151,412 145,328 137,448 98,720 100,982 74,208 17.72%
-
Net Worth 605,765 540,865 507,831 484,855 454,117 385,550 379,175 8.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 22,819 - - -
Div Payout % - - - - 19.44% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 605,765 540,865 507,831 484,855 454,117 385,550 379,175 8.11%
NOSH 114,080 114,106 114,119 114,083 114,099 114,068 114,901 -0.11%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 30.56% 32.81% 22.37% 26.96% 57.57% 23.63% 27.57% -
ROE 11.94% 11.00% 6.92% 8.22% 25.85% 6.41% 6.17% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 249.47 197.48 164.04 164.96 203.94 115.92 89.17 18.69%
EPS 63.38 52.16 30.78 34.92 102.88 21.68 20.36 20.82%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.31 4.74 4.45 4.25 3.98 3.38 3.30 8.24%
Adjusted Per Share Value based on latest NOSH - 114,112
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 249.40 197.47 164.05 164.91 203.91 115.88 89.78 18.55%
EPS 63.36 52.16 30.78 34.91 102.87 21.67 20.50 20.68%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.3085 4.7397 4.4502 4.2489 3.9795 3.3787 3.3228 8.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.02 5.30 4.14 2.90 4.70 2.85 1.94 -
P/RPS 2.41 2.68 2.52 1.76 2.30 2.46 2.18 1.68%
P/EPS 9.50 10.16 13.45 8.30 4.57 13.15 9.53 -0.05%
EY 10.53 9.84 7.43 12.04 21.89 7.61 10.49 0.06%
DY 0.00 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 1.13 1.12 0.93 0.68 1.18 0.84 0.59 11.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 23/02/06 -
Price 7.00 4.83 4.10 3.02 4.50 2.95 1.93 -
P/RPS 2.81 2.45 2.50 1.83 2.21 2.54 2.16 4.48%
P/EPS 11.04 9.26 13.32 8.65 4.37 13.61 9.48 2.57%
EY 9.05 10.80 7.51 11.56 22.86 7.35 10.55 -2.52%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.32 1.02 0.92 0.71 1.13 0.87 0.58 14.68%

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