[GNEALY] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -35.89%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 49,976 31,718 31,865 62,229 76,261 54,753 62,865 -14.19%
PBT 9,030 3,814 9,875 24,372 36,072 26,509 56,619 -70.62%
Tax 5,440 -1,029 -868 -8,009 -11,407 -6,359 -8,739 -
NP 14,470 2,785 9,007 16,363 24,665 20,150 47,880 -54.99%
-
NP to SH 11,412 1,856 7,102 12,817 19,991 16,283 42,905 -58.67%
-
Tax Rate -60.24% 26.98% 8.79% 32.86% 31.62% 23.99% 15.43% -
Total Cost 35,506 28,933 22,858 45,866 51,596 34,603 14,985 77.82%
-
Net Worth 497,563 485,065 485,265 495,332 482,659 460,961 454,033 6.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,412 - - - 22,820 - 11,407 0.02%
Div Payout % 100.00% - - - 114.16% - 26.59% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 497,563 485,065 485,265 495,332 482,659 460,961 454,033 6.29%
NOSH 114,120 113,865 114,180 114,131 114,103 114,099 114,078 0.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 28.95% 8.78% 28.27% 26.29% 32.34% 36.80% 76.16% -
ROE 2.29% 0.38% 1.46% 2.59% 4.14% 3.53% 9.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.79 27.86 27.91 54.52 66.83 47.99 55.11 -14.22%
EPS 10.00 1.63 6.22 11.23 17.52 14.27 37.61 -58.68%
DPS 10.00 0.00 0.00 0.00 20.00 0.00 10.00 0.00%
NAPS 4.36 4.26 4.25 4.34 4.23 4.04 3.98 6.27%
Adjusted Per Share Value based on latest NOSH - 114,131
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 43.80 27.80 27.92 54.53 66.83 47.98 55.09 -14.18%
EPS 10.00 1.63 6.22 11.23 17.52 14.27 37.60 -58.67%
DPS 10.00 0.00 0.00 0.00 20.00 0.00 10.00 0.00%
NAPS 4.3603 4.2507 4.2525 4.3407 4.2297 4.0395 3.9788 6.30%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.68 3.12 2.90 3.68 5.50 4.70 4.70 -
P/RPS 8.40 11.20 10.39 6.75 8.23 9.79 8.53 -1.01%
P/EPS 36.80 191.41 46.62 32.77 31.39 32.93 12.50 105.54%
EY 2.72 0.52 2.14 3.05 3.19 3.04 8.00 -51.31%
DY 2.72 0.00 0.00 0.00 3.64 0.00 2.13 17.72%
P/NAPS 0.84 0.73 0.68 0.85 1.30 1.16 1.18 -20.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 25/05/09 19/02/09 18/11/08 15/08/08 22/05/08 31/01/08 -
Price 4.00 3.78 3.02 2.94 4.30 5.85 4.50 -
P/RPS 9.13 13.57 10.82 5.39 6.43 12.19 8.17 7.69%
P/EPS 40.00 231.90 48.55 26.18 24.54 40.99 11.96 123.80%
EY 2.50 0.43 2.06 3.82 4.07 2.44 8.36 -55.31%
DY 2.50 0.00 0.00 0.00 4.65 0.00 2.22 8.24%
P/NAPS 0.92 0.89 0.71 0.68 1.02 1.45 1.13 -12.81%

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