[GNEALY] YoY Cumulative 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- 164.86%
YoY- -11.83%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 142,297 112,670 93,601 94,094 116,345 66,116 51,227 18.55%
PBT 59,184 50,022 27,037 34,247 82,152 21,417 20,131 19.67%
Tax -15,699 -13,058 -6,100 -8,877 -15,167 -5,792 -6,008 17.35%
NP 43,485 36,964 20,937 25,370 66,985 15,625 14,123 20.60%
-
NP to SH 36,152 29,759 17,563 19,919 58,693 12,365 11,697 20.68%
-
Tax Rate 26.53% 26.10% 22.56% 25.92% 18.46% 27.04% 29.84% -
Total Cost 98,812 75,706 72,664 68,724 49,360 50,491 37,104 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 - - - - 11,409 - - -
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 5.97% 5.50% 3.46% 4.11% 12.92% 3.21% 3.08% -
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 124.73 98.74 82.02 82.48 101.97 57.96 44.58 18.69%
EPS 31.69 26.08 15.39 17.46 51.44 10.84 10.18 20.82%
DPS 0.00 0.00 0.00 0.00 10.00 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 124.70 98.74 82.02 82.46 101.96 57.94 44.89 18.55%
EPS 31.68 26.08 15.39 17.46 51.43 10.84 10.25 20.68%
DPS 0.00 0.00 0.00 0.00 10.00 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 4.83 5.37 5.05 3.52 4.61 4.92 4.35 1.75%
P/EPS 19.00 20.32 26.90 16.61 9.14 26.29 19.06 -0.05%
EY 5.26 4.92 3.72 6.02 10.94 3.80 5.25 0.03%
DY 0.00 0.00 0.00 0.00 2.13 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 5.61 4.89 5.00 3.66 4.41 5.09 4.33 4.40%
P/EPS 22.09 18.52 26.64 17.30 8.75 27.21 18.96 2.57%
EY 4.53 5.40 3.75 5.78 11.43 3.67 5.27 -2.48%
DY 0.00 0.00 0.00 0.00 2.22 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