[GNEALY] YoY Quarter Result on 30-Sep-2009 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
04-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -41.89%
YoY- -48.26%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
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 71,677 42,606 41,062 62,229 53,480 29,400 24,004 19.99%
PBT 31,553 14,204 8,667 24,372 25,533 7,425 6,320 30.71%
Tax -8,876 -4,310 -980 -8,009 -6,428 -1,745 -1,854 29.80%
NP 22,677 9,894 7,687 16,363 19,105 5,680 4,466 31.08%
-
NP to SH 19,015 7,412 6,631 12,817 15,788 4,534 3,538 32.33%
-
Tax Rate 28.13% 30.34% 11.31% 32.86% 25.18% 23.50% 29.34% -
Total Cost 49,000 32,712 33,375 45,866 34,375 23,720 19,538 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 3.16% 1.41% 1.31% 2.59% 3.76% 1.18% 0.94% -
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 62.84 37.36 35.98 54.52 46.88 25.81 20.83 20.19%
EPS 16.67 6.50 5.81 11.23 13.84 3.98 3.07 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 - 114,130
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 62.81 37.34 35.98 54.53 46.87 25.76 21.04 19.98%
EPS 16.66 6.50 5.81 11.23 13.84 3.97 3.10 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 8.94 12.58 11.56 6.75 7.42 8.52 9.36 -0.76%
P/EPS 33.71 72.31 71.60 32.77 25.14 55.28 63.52 -10.01%
EY 2.97 1.38 1.40 3.05 3.98 1.81 1.57 11.20%
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 9.23 13.78 11.12 5.39 9.30 9.14 9.60 -0.65%
P/EPS 34.79 79.23 68.85 26.18 31.50 59.30 65.15 -9.92%
EY 2.87 1.26 1.45 3.82 3.17 1.69 1.54 10.92%
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