[GNEALY] YoY TTM 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- 16.27%
YoY- 171.48%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 287,734 191,079 154,621 256,108 165,193 113,259 106,797 17.95%
PBT 136,261 56,553 31,386 143,572 71,031 27,065 28,709 29.62%
Tax -36,790 -17,000 2,563 -34,514 -18,285 -7,695 -9,326 25.68%
NP 99,471 39,553 33,949 109,058 52,746 19,370 19,383 31.31%
-
NP to SH 82,910 30,540 27,001 91,996 42,600 16,129 17,133 30.03%
-
Tax Rate 27.00% 30.06% -8.17% 24.04% 25.74% 28.43% 32.48% -
Total Cost 188,263 151,526 120,672 147,050 112,447 93,889 87,414 13.63%
-
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 17,117 11,424 11,412 22,820 11,411 9,136 9,187 10.92%
Div Payout % 20.65% 37.41% 42.27% 24.81% 26.79% 56.65% 53.63% -
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 34.57% 20.70% 21.96% 42.58% 31.93% 17.10% 18.15% -
ROE 13.77% 5.80% 5.34% 18.57% 10.15% 4.20% 4.53% -
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 252.25 167.57 135.48 224.40 144.81 99.42 92.67 18.15%
EPS 72.69 26.78 23.66 80.61 37.34 14.16 14.87 30.25%
DPS 15.00 10.00 10.00 20.00 10.00 8.00 8.00 11.03%
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 252.15 167.45 135.50 224.43 144.76 99.25 93.59 17.95%
EPS 72.66 26.76 23.66 80.62 37.33 14.13 15.01 30.04%
DPS 15.00 10.01 10.00 20.00 10.00 8.01 8.05 10.92%
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 2.23 2.80 3.07 1.64 2.40 2.21 2.10 1.00%
P/EPS 7.73 17.55 17.58 4.57 9.32 15.54 13.12 -8.43%
EY 12.93 5.70 5.69 21.90 10.73 6.44 7.62 9.20%
DY 2.67 2.13 2.40 5.43 2.87 3.64 4.10 -6.89%
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 2.30 3.07 2.95 1.31 3.01 2.37 2.16 1.05%
P/EPS 7.98 19.23 16.91 3.65 11.68 16.67 13.45 -8.32%
EY 12.53 5.20 5.91 27.42 8.57 6.00 7.43 9.09%
DY 2.59 1.94 2.50 6.80 2.29 3.39 4.00 -6.98%
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