[GNEALY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 27.74%
YoY- 299.42%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 94,094 62,229 247,490 171,098 116,345 53,480 141,113 -23.58%
PBT 34,247 24,372 144,733 108,661 82,152 25,533 52,923 -25.08%
Tax -8,877 -8,009 -32,933 -21,526 -15,167 -6,428 -13,602 -24.66%
NP 25,370 16,363 111,800 87,135 66,985 19,105 39,321 -25.23%
-
NP to SH 19,919 12,817 94,967 74,976 58,693 15,788 31,346 -25.98%
-
Tax Rate 25.92% 32.86% 22.75% 19.81% 18.46% 25.18% 25.70% -
Total Cost 68,724 45,866 135,690 83,963 49,360 34,375 101,792 -22.94%
-
Net Worth 484,855 495,332 482,593 460,899 454,117 419,796 405,090 12.66%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 34,226 11,408 11,409 - 11,410 -
Div Payout % - - 36.04% 15.22% 19.44% - 36.40% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 484,855 495,332 482,593 460,899 454,117 419,796 405,090 12.66%
NOSH 114,083 114,131 114,088 114,083 114,099 114,075 114,109 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 26.96% 26.29% 45.17% 50.93% 57.57% 35.72% 27.86% -
ROE 4.11% 2.59% 19.68% 16.27% 12.92% 3.76% 7.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.48 54.52 216.93 149.98 101.97 46.88 123.66 -23.56%
EPS 17.46 11.23 83.24 65.72 51.44 13.84 27.47 -25.97%
DPS 0.00 0.00 30.00 10.00 10.00 0.00 10.00 -
NAPS 4.25 4.34 4.23 4.04 3.98 3.68 3.55 12.68%
Adjusted Per Share Value based on latest NOSH - 114,099
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.46 54.53 216.88 149.94 101.96 46.87 123.66 -23.57%
EPS 17.46 11.23 83.22 65.70 51.43 13.84 27.47 -25.97%
DPS 0.00 0.00 29.99 10.00 10.00 0.00 10.00 -
NAPS 4.2489 4.3407 4.2291 4.039 3.9795 3.6788 3.5499 12.66%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.90 3.68 5.50 4.70 4.70 3.48 3.38 -
P/RPS 3.52 6.75 2.54 3.13 4.61 7.42 2.73 18.37%
P/EPS 16.61 32.77 6.61 7.15 9.14 25.14 12.30 22.06%
EY 6.02 3.05 15.13 13.98 10.94 3.98 8.13 -18.07%
DY 0.00 0.00 5.45 2.13 2.13 0.00 2.96 -
P/NAPS 0.68 0.85 1.30 1.16 1.18 0.95 0.95 -19.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 18/11/08 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 -
Price 3.02 2.94 4.30 5.85 4.50 4.36 3.06 -
P/RPS 3.66 5.39 1.98 3.90 4.41 9.30 2.47 29.81%
P/EPS 17.30 26.18 5.17 8.90 8.75 31.50 11.14 33.92%
EY 5.78 3.82 19.36 11.23 11.43 3.17 8.98 -25.35%
DY 0.00 0.00 6.98 1.71 2.22 0.00 3.27 -
P/NAPS 0.71 0.68 1.02 1.45 1.13 1.18 0.86 -11.94%

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