[GNEALY] QoQ Cumulative 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- 9.32%
YoY- -70.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 93,601 41,062 175,788 125,812 94,094 62,229 247,490 -47.60%
PBT 27,037 8,667 47,091 38,061 34,247 24,372 144,733 -67.22%
Tax -6,100 -980 -4,466 -9,906 -8,877 -8,009 -32,933 -67.40%
NP 20,937 7,687 42,625 28,155 25,370 16,363 111,800 -67.16%
-
NP to SH 17,563 6,631 33,187 21,775 19,919 12,817 94,967 -67.43%
-
Tax Rate 22.56% 11.31% 9.48% 26.03% 25.92% 32.86% 22.75% -
Total Cost 72,664 33,375 133,163 97,657 68,724 45,866 135,690 -33.98%
-
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 3.46% 1.31% 6.67% 4.48% 4.11% 2.59% 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 82.02 35.98 154.09 110.30 82.48 54.52 216.93 -47.61%
EPS 15.39 5.81 29.09 19.09 17.46 11.23 83.24 -67.44%
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 82.02 35.98 154.05 110.25 82.46 54.53 216.88 -47.61%
EPS 15.39 5.81 29.08 19.08 17.46 11.23 83.22 -67.44%
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 5.05 11.56 2.39 2.83 3.52 6.75 2.54 57.91%
P/EPS 26.90 71.60 12.65 16.34 16.61 32.77 6.61 154.24%
EY 3.72 1.40 7.90 6.12 6.02 3.05 15.13 -60.65%
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 5.00 11.12 2.60 3.43 3.66 5.39 1.98 85.12%
P/EPS 26.64 68.85 13.75 19.80 17.30 26.18 5.17 197.43%
EY 3.75 1.45 7.27 5.05 5.78 3.82 19.36 -66.42%
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