[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -27.12%
YoY- -70.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 187,202 164,248 175,788 167,749 188,188 248,916 247,490 -16.94%
PBT 54,074 34,668 47,091 50,748 68,494 97,488 144,733 -48.03%
Tax -12,200 -3,920 -4,466 -13,208 -17,754 -32,036 -32,933 -48.32%
NP 41,874 30,748 42,625 37,540 50,740 65,452 111,800 -47.94%
-
NP to SH 35,126 26,524 33,187 29,033 39,838 51,268 94,967 -48.37%
-
Tax Rate 22.56% 11.31% 9.48% 26.03% 25.92% 32.86% 22.75% -
Total Cost 145,328 133,500 133,163 130,209 137,448 183,464 135,690 4.66%
-
Net Worth 507,831 505,599 497,405 485,916 484,855 495,332 482,593 3.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 11,408 - - - 34,226 -
Div Payout % - - 34.38% - - - 36.04% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 507,831 505,599 497,405 485,916 484,855 495,332 482,593 3.44%
NOSH 114,119 114,130 114,083 114,064 114,083 114,131 114,088 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.37% 18.72% 24.25% 22.38% 26.96% 26.29% 45.17% -
ROE 6.92% 5.25% 6.67% 5.97% 8.22% 10.35% 19.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 164.04 143.91 154.09 147.06 164.96 218.10 216.93 -16.95%
EPS 30.78 23.24 29.09 25.45 34.92 44.92 83.24 -48.38%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 30.00 -
NAPS 4.45 4.43 4.36 4.26 4.25 4.34 4.23 3.42%
Adjusted Per Share Value based on latest NOSH - 113,865
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 164.05 143.93 154.05 147.00 164.91 218.13 216.88 -16.93%
EPS 30.78 23.24 29.08 25.44 34.91 44.93 83.22 -48.38%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 29.99 -
NAPS 4.4502 4.4307 4.3589 4.2582 4.2489 4.3407 4.2291 3.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.14 4.16 3.68 3.12 2.90 3.68 5.50 -
P/RPS 2.52 2.89 2.39 2.12 1.76 1.69 2.54 -0.52%
P/EPS 13.45 17.90 12.65 12.26 8.30 8.19 6.61 60.36%
EY 7.43 5.59 7.90 8.16 12.04 12.21 15.13 -37.67%
DY 0.00 0.00 2.72 0.00 0.00 0.00 5.45 -
P/NAPS 0.93 0.94 0.84 0.73 0.68 0.85 1.30 -19.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 04/11/09 18/08/09 25/05/09 19/02/09 18/11/08 15/08/08 -
Price 4.10 4.00 4.00 3.78 3.02 2.94 4.30 -
P/RPS 2.50 2.78 2.60 2.57 1.83 1.35 1.98 16.77%
P/EPS 13.32 17.21 13.75 14.85 8.65 6.54 5.17 87.61%
EY 7.51 5.81 7.27 6.73 11.56 15.28 19.36 -46.71%
DY 0.00 0.00 2.50 0.00 0.00 0.00 6.98 -
P/NAPS 0.92 0.90 0.92 0.89 0.71 0.68 1.02 -6.63%

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