[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 1.21%
YoY- 33.62%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 232,690 213,920 141,113 131,764 132,232 117,600 107,863 66.72%
PBT 164,304 102,132 52,923 43,737 42,834 29,700 25,875 241.75%
Tax -30,334 -25,712 -13,602 -12,140 -11,584 -6,980 -7,720 148.38%
NP 133,970 76,420 39,321 31,597 31,250 22,720 18,155 277.65%
-
NP to SH 117,386 63,152 31,346 25,028 24,730 18,136 15,132 290.41%
-
Tax Rate 18.46% 25.18% 25.70% 27.76% 27.04% 23.50% 29.84% -
Total Cost 98,720 137,500 101,792 100,166 100,982 94,880 89,708 6.57%
-
Net Worth 454,117 419,796 405,090 391,395 385,550 383,909 381,739 12.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,819 - 11,410 - - - 9,170 83.32%
Div Payout % 19.44% - 36.40% - - - 60.61% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 454,117 419,796 405,090 391,395 385,550 383,909 381,739 12.23%
NOSH 114,099 114,075 114,109 114,109 114,068 113,919 114,636 -0.31%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 57.57% 35.72% 27.86% 23.98% 23.63% 19.32% 16.83% -
ROE 25.85% 15.04% 7.74% 6.39% 6.41% 4.72% 3.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.94 187.53 123.66 115.47 115.92 103.23 94.09 67.24%
EPS 102.88 55.36 27.47 21.93 21.68 15.92 13.20 291.63%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 8.00 83.89%
NAPS 3.98 3.68 3.55 3.43 3.38 3.37 3.33 12.58%
Adjusted Per Share Value based on latest NOSH - 114,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 203.91 187.46 123.66 115.47 115.88 103.06 94.52 66.72%
EPS 102.87 55.34 27.47 21.93 21.67 15.89 13.26 290.42%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 8.04 83.28%
NAPS 3.9795 3.6788 3.5499 3.4299 3.3787 3.3643 3.3453 12.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.70 3.48 3.38 2.80 2.85 2.20 2.00 -
P/RPS 2.30 1.86 2.73 2.42 2.46 2.13 2.13 5.23%
P/EPS 4.57 6.29 12.30 12.77 13.15 13.82 15.15 -54.92%
EY 21.89 15.91 8.13 7.83 7.61 7.24 6.60 121.91%
DY 4.26 0.00 2.96 0.00 0.00 0.00 4.00 4.27%
P/NAPS 1.18 0.95 0.95 0.82 0.84 0.65 0.60 56.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 13/11/07 20/08/07 22/05/07 29/01/07 15/11/06 21/08/06 -
Price 4.50 4.36 3.06 3.22 2.95 2.36 2.34 -
P/RPS 2.21 2.33 2.47 2.79 2.54 2.29 2.49 -7.62%
P/EPS 4.37 7.88 11.14 14.68 13.61 14.82 17.73 -60.58%
EY 22.86 12.70 8.98 6.81 7.35 6.75 5.64 153.56%
DY 4.44 0.00 3.27 0.00 0.00 0.00 3.42 18.95%
P/NAPS 1.13 1.18 0.86 0.94 0.87 0.70 0.70 37.49%

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