[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 85.88%
YoY- 374.67%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 248,916 247,490 228,130 232,690 213,920 141,113 131,764 52.63%
PBT 97,488 144,733 144,881 164,304 102,132 52,923 43,737 70.38%
Tax -32,036 -32,933 -28,701 -30,334 -25,712 -13,602 -12,140 90.62%
NP 65,452 111,800 116,180 133,970 76,420 39,321 31,597 62.28%
-
NP to SH 51,268 94,967 99,968 117,386 63,152 31,346 25,028 61.08%
-
Tax Rate 32.86% 22.75% 19.81% 18.46% 25.18% 25.70% 27.76% -
Total Cost 183,464 135,690 111,950 98,720 137,500 101,792 100,166 49.53%
-
Net Worth 495,332 482,593 460,899 454,117 419,796 405,090 391,395 16.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 34,226 15,211 22,819 - 11,410 - -
Div Payout % - 36.04% 15.22% 19.44% - 36.40% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 495,332 482,593 460,899 454,117 419,796 405,090 391,395 16.95%
NOSH 114,131 114,088 114,083 114,099 114,075 114,109 114,109 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 26.29% 45.17% 50.93% 57.57% 35.72% 27.86% 23.98% -
ROE 10.35% 19.68% 21.69% 25.85% 15.04% 7.74% 6.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 218.10 216.93 199.97 203.94 187.53 123.66 115.47 52.62%
EPS 44.92 83.24 87.63 102.88 55.36 27.47 21.93 61.07%
DPS 0.00 30.00 13.33 20.00 0.00 10.00 0.00 -
NAPS 4.34 4.23 4.04 3.98 3.68 3.55 3.43 16.93%
Adjusted Per Share Value based on latest NOSH - 114,078
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 218.13 216.88 199.92 203.91 187.46 123.66 115.47 52.63%
EPS 44.93 83.22 87.60 102.87 55.34 27.47 21.93 61.10%
DPS 0.00 29.99 13.33 20.00 0.00 10.00 0.00 -
NAPS 4.3407 4.2291 4.039 3.9795 3.6788 3.5499 3.4299 16.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 5.50 4.70 4.70 3.48 3.38 2.80 -
P/RPS 1.69 2.54 2.35 2.30 1.86 2.73 2.42 -21.23%
P/EPS 8.19 6.61 5.36 4.57 6.29 12.30 12.77 -25.57%
EY 12.21 15.13 18.64 21.89 15.91 8.13 7.83 34.36%
DY 0.00 5.45 2.84 4.26 0.00 2.96 0.00 -
P/NAPS 0.85 1.30 1.16 1.18 0.95 0.95 0.82 2.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 22/05/07 -
Price 2.94 4.30 5.85 4.50 4.36 3.06 3.22 -
P/RPS 1.35 1.98 2.93 2.21 2.33 2.47 2.79 -38.28%
P/EPS 6.54 5.17 6.68 4.37 7.88 11.14 14.68 -41.58%
EY 15.28 19.36 14.98 22.86 12.70 8.98 6.81 71.13%
DY 0.00 6.98 2.28 4.44 0.00 3.27 0.00 -
P/NAPS 0.68 1.02 1.45 1.13 1.18 0.86 0.94 -19.36%

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