[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -22.29%
YoY- -66.06%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 164,248 175,788 167,749 188,188 248,916 247,490 228,130 -19.65%
PBT 34,668 47,091 50,748 68,494 97,488 144,733 144,881 -61.42%
Tax -3,920 -4,466 -13,208 -17,754 -32,036 -32,933 -28,701 -73.44%
NP 30,748 42,625 37,540 50,740 65,452 111,800 116,180 -58.74%
-
NP to SH 26,524 33,187 29,033 39,838 51,268 94,967 99,968 -58.67%
-
Tax Rate 11.31% 9.48% 26.03% 25.92% 32.86% 22.75% 19.81% -
Total Cost 133,500 133,163 130,209 137,448 183,464 135,690 111,950 12.44%
-
Net Worth 505,599 497,405 485,916 484,855 495,332 482,593 460,899 6.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 11,408 - - - 34,226 15,211 -
Div Payout % - 34.38% - - - 36.04% 15.22% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 505,599 497,405 485,916 484,855 495,332 482,593 460,899 6.35%
NOSH 114,130 114,083 114,064 114,083 114,131 114,088 114,083 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.72% 24.25% 22.38% 26.96% 26.29% 45.17% 50.93% -
ROE 5.25% 6.67% 5.97% 8.22% 10.35% 19.68% 21.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.91 154.09 147.06 164.96 218.10 216.93 199.97 -19.67%
EPS 23.24 29.09 25.45 34.92 44.92 83.24 87.63 -58.68%
DPS 0.00 10.00 0.00 0.00 0.00 30.00 13.33 -
NAPS 4.43 4.36 4.26 4.25 4.34 4.23 4.04 6.33%
Adjusted Per Share Value based on latest NOSH - 114,180
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.93 154.05 147.00 164.91 218.13 216.88 199.92 -19.65%
EPS 23.24 29.08 25.44 34.91 44.93 83.22 87.60 -58.67%
DPS 0.00 10.00 0.00 0.00 0.00 29.99 13.33 -
NAPS 4.4307 4.3589 4.2582 4.2489 4.3407 4.2291 4.039 6.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.16 3.68 3.12 2.90 3.68 5.50 4.70 -
P/RPS 2.89 2.39 2.12 1.76 1.69 2.54 2.35 14.77%
P/EPS 17.90 12.65 12.26 8.30 8.19 6.61 5.36 123.25%
EY 5.59 7.90 8.16 12.04 12.21 15.13 18.64 -55.16%
DY 0.00 2.72 0.00 0.00 0.00 5.45 2.84 -
P/NAPS 0.94 0.84 0.73 0.68 0.85 1.30 1.16 -13.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 18/08/09 25/05/09 19/02/09 18/11/08 15/08/08 22/05/08 -
Price 4.00 4.00 3.78 3.02 2.94 4.30 5.85 -
P/RPS 2.78 2.60 2.57 1.83 1.35 1.98 2.93 -3.43%
P/EPS 17.21 13.75 14.85 8.65 6.54 5.17 6.68 87.82%
EY 5.81 7.27 6.73 11.56 15.28 19.36 14.98 -46.78%
DY 0.00 2.50 0.00 0.00 0.00 6.98 2.28 -
P/NAPS 0.90 0.92 0.89 0.71 0.68 1.02 1.45 -27.21%

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