[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -49.63%
YoY- 248.21%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 247,490 171,098 116,345 53,480 141,113 98,823 66,116 141.27%
PBT 144,733 108,661 82,152 25,533 52,923 32,803 21,417 257.85%
Tax -32,933 -21,526 -15,167 -6,428 -13,602 -9,105 -5,792 218.90%
NP 111,800 87,135 66,985 19,105 39,321 23,698 15,625 271.76%
-
NP to SH 94,967 74,976 58,693 15,788 31,346 18,771 12,365 289.75%
-
Tax Rate 22.75% 19.81% 18.46% 25.18% 25.70% 27.76% 27.04% -
Total Cost 135,690 83,963 49,360 34,375 101,792 75,125 50,491 93.41%
-
Net Worth 482,593 460,899 454,117 419,796 405,090 391,395 385,550 16.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 34,226 11,408 11,409 - 11,410 - - -
Div Payout % 36.04% 15.22% 19.44% - 36.40% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 482,593 460,899 454,117 419,796 405,090 391,395 385,550 16.16%
NOSH 114,088 114,083 114,099 114,075 114,109 114,109 114,068 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 45.17% 50.93% 57.57% 35.72% 27.86% 23.98% 23.63% -
ROE 19.68% 16.27% 12.92% 3.76% 7.74% 4.80% 3.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.93 149.98 101.97 46.88 123.66 86.60 57.96 141.25%
EPS 83.24 65.72 51.44 13.84 27.47 16.45 10.84 289.70%
DPS 30.00 10.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 4.23 4.04 3.98 3.68 3.55 3.43 3.38 16.14%
Adjusted Per Share Value based on latest NOSH - 114,075
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.88 149.94 101.96 46.87 123.66 86.60 57.94 141.27%
EPS 83.22 65.70 51.43 13.84 27.47 16.45 10.84 289.64%
DPS 29.99 10.00 10.00 0.00 10.00 0.00 0.00 -
NAPS 4.2291 4.039 3.9795 3.6788 3.5499 3.4299 3.3787 16.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.50 4.70 4.70 3.48 3.38 2.80 2.85 -
P/RPS 2.54 3.13 4.61 7.42 2.73 3.23 4.92 -35.67%
P/EPS 6.61 7.15 9.14 25.14 12.30 17.02 26.29 -60.19%
EY 15.13 13.98 10.94 3.98 8.13 5.88 3.80 151.42%
DY 5.45 2.13 2.13 0.00 2.96 0.00 0.00 -
P/NAPS 1.30 1.16 1.18 0.95 0.95 0.82 0.84 33.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 22/05/07 29/01/07 -
Price 4.30 5.85 4.50 4.36 3.06 3.22 2.95 -
P/RPS 1.98 3.90 4.41 9.30 2.47 3.72 5.09 -46.74%
P/EPS 5.17 8.90 8.75 31.50 11.14 19.57 27.21 -66.98%
EY 19.36 11.23 11.43 3.17 8.98 5.11 3.67 203.34%
DY 6.98 1.71 2.22 0.00 3.27 0.00 0.00 -
P/NAPS 1.02 1.45 1.13 1.18 0.86 0.94 0.87 11.19%

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