[GNEALY] YoY Cumulative Quarter 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- 57.8%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 202,318 181,805 148,115 125,812 171,098 98,823 81,299 16.39%
PBT 78,230 85,435 45,132 38,061 108,661 32,803 25,111 20.83%
Tax -20,989 -20,891 -11,385 -9,906 -21,526 -9,105 -7,895 17.68%
NP 57,241 64,544 33,747 28,155 87,135 23,698 17,216 22.14%
-
NP to SH 47,081 53,003 27,714 21,775 74,976 18,771 14,048 22.30%
-
Tax Rate 26.83% 24.45% 25.23% 26.03% 19.81% 27.76% 31.44% -
Total Cost 145,077 117,261 114,368 97,657 83,963 75,125 64,083 14.57%
-
Net Worth 616,034 564,711 517,997 485,916 460,899 391,395 375,835 8.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 11,408 - - -
Div Payout % - - - - 15.22% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 616,034 564,711 517,997 485,916 460,899 391,395 375,835 8.57%
NOSH 114,080 114,083 114,096 114,064 114,083 114,109 114,584 -0.07%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 28.29% 35.50% 22.78% 22.38% 50.93% 23.98% 21.18% -
ROE 7.64% 9.39% 5.35% 4.48% 16.27% 4.80% 3.74% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 177.35 159.36 129.82 110.30 149.98 86.60 70.95 16.48%
EPS 41.27 46.46 24.29 19.09 65.72 16.45 12.26 22.39%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.40 4.95 4.54 4.26 4.04 3.43 3.28 8.65%
Adjusted Per Share Value based on latest NOSH - 114,056
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 177.30 159.32 129.80 110.25 149.94 86.60 71.24 16.39%
EPS 41.26 46.45 24.29 19.08 65.70 16.45 12.31 22.31%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 5.3985 4.9487 4.5393 4.2582 4.039 3.4299 3.2935 8.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 7.17 4.60 4.60 3.12 4.70 2.80 2.00 -
P/RPS 4.04 2.89 3.54 2.83 3.13 3.23 2.82 6.16%
P/EPS 17.37 9.90 18.94 16.34 7.15 17.02 16.31 1.05%
EY 5.76 10.10 5.28 6.12 13.98 5.88 6.13 -1.03%
DY 0.00 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 1.33 0.93 1.01 0.73 1.16 0.82 0.61 13.85%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 16/05/11 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 -
Price 7.20 5.10 4.40 3.78 5.85 3.22 2.23 -
P/RPS 4.06 3.20 3.39 3.43 3.90 3.72 3.14 4.37%
P/EPS 17.45 10.98 18.11 19.80 8.90 19.57 18.19 -0.68%
EY 5.73 9.11 5.52 5.05 11.23 5.11 5.50 0.68%
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 1.33 1.03 0.97 0.89 1.45 0.94 0.68 11.81%

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