[GNEALY] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -5.0%
YoY- 202.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 167,749 188,188 248,916 247,490 228,130 232,690 213,920 -14.95%
PBT 50,748 68,494 97,488 144,733 144,881 164,304 102,132 -37.23%
Tax -13,208 -17,754 -32,036 -32,933 -28,701 -30,334 -25,712 -35.83%
NP 37,540 50,740 65,452 111,800 116,180 133,970 76,420 -37.71%
-
NP to SH 29,033 39,838 51,268 94,967 99,968 117,386 63,152 -40.40%
-
Tax Rate 26.03% 25.92% 32.86% 22.75% 19.81% 18.46% 25.18% -
Total Cost 130,209 137,448 183,464 135,690 111,950 98,720 137,500 -3.56%
-
Net Worth 485,916 484,855 495,332 482,593 460,899 454,117 419,796 10.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 34,226 15,211 22,819 - -
Div Payout % - - - 36.04% 15.22% 19.44% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 485,916 484,855 495,332 482,593 460,899 454,117 419,796 10.23%
NOSH 114,064 114,083 114,131 114,088 114,083 114,099 114,075 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 22.38% 26.96% 26.29% 45.17% 50.93% 57.57% 35.72% -
ROE 5.97% 8.22% 10.35% 19.68% 21.69% 25.85% 15.04% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 147.06 164.96 218.10 216.93 199.97 203.94 187.53 -14.94%
EPS 25.45 34.92 44.92 83.24 87.63 102.88 55.36 -40.40%
DPS 0.00 0.00 0.00 30.00 13.33 20.00 0.00 -
NAPS 4.26 4.25 4.34 4.23 4.04 3.98 3.68 10.23%
Adjusted Per Share Value based on latest NOSH - 114,103
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 147.00 164.91 218.13 216.88 199.92 203.91 187.46 -14.95%
EPS 25.44 34.91 44.93 83.22 87.60 102.87 55.34 -40.40%
DPS 0.00 0.00 0.00 29.99 13.33 20.00 0.00 -
NAPS 4.2582 4.2489 4.3407 4.2291 4.039 3.9795 3.6788 10.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.12 2.90 3.68 5.50 4.70 4.70 3.48 -
P/RPS 2.12 1.76 1.69 2.54 2.35 2.30 1.86 9.10%
P/EPS 12.26 8.30 8.19 6.61 5.36 4.57 6.29 55.97%
EY 8.16 12.04 12.21 15.13 18.64 21.89 15.91 -35.90%
DY 0.00 0.00 0.00 5.45 2.84 4.26 0.00 -
P/NAPS 0.73 0.68 0.85 1.30 1.16 1.18 0.95 -16.09%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 19/02/09 18/11/08 15/08/08 22/05/08 31/01/08 13/11/07 -
Price 3.78 3.02 2.94 4.30 5.85 4.50 4.36 -
P/RPS 2.57 1.83 1.35 1.98 2.93 2.21 2.33 6.74%
P/EPS 14.85 8.65 6.54 5.17 6.68 4.37 7.88 52.51%
EY 6.73 11.56 15.28 19.36 14.98 22.86 12.70 -34.48%
DY 0.00 0.00 0.00 6.98 2.28 4.44 0.00 -
P/NAPS 0.89 0.71 0.68 1.02 1.45 1.13 1.18 -17.12%

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