[GNEALY] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -44.59%
YoY- -83.45%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 41,062 49,976 31,718 31,865 62,229 76,261 54,753 -17.44%
PBT 8,667 9,030 3,814 9,875 24,372 36,072 26,509 -52.50%
Tax -980 5,440 -1,029 -868 -8,009 -11,407 -6,359 -71.22%
NP 7,687 14,470 2,785 9,007 16,363 24,665 20,150 -47.36%
-
NP to SH 6,631 11,412 1,856 7,102 12,817 19,991 16,283 -45.02%
-
Tax Rate 11.31% -60.24% 26.98% 8.79% 32.86% 31.62% 23.99% -
Total Cost 33,375 35,506 28,933 22,858 45,866 51,596 34,603 -2.37%
-
Net Worth 505,599 497,563 485,065 485,265 495,332 482,659 460,961 6.34%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 11,412 - - - 22,820 - -
Div Payout % - 100.00% - - - 114.16% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 505,599 497,563 485,065 485,265 495,332 482,659 460,961 6.34%
NOSH 114,130 114,120 113,865 114,180 114,131 114,103 114,099 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.72% 28.95% 8.78% 28.27% 26.29% 32.34% 36.80% -
ROE 1.31% 2.29% 0.38% 1.46% 2.59% 4.14% 3.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.98 43.79 27.86 27.91 54.52 66.83 47.99 -17.45%
EPS 5.81 10.00 1.63 6.22 11.23 17.52 14.27 -45.03%
DPS 0.00 10.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.43 4.36 4.26 4.25 4.34 4.23 4.04 6.33%
Adjusted Per Share Value based on latest NOSH - 114,180
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 35.98 43.80 27.80 27.92 54.53 66.83 47.98 -17.44%
EPS 5.81 10.00 1.63 6.22 11.23 17.52 14.27 -45.03%
DPS 0.00 10.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.4307 4.3603 4.2507 4.2525 4.3407 4.2297 4.0395 6.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.16 3.68 3.12 2.90 3.68 5.50 4.70 -
P/RPS 11.56 8.40 11.20 10.39 6.75 8.23 9.79 11.70%
P/EPS 71.60 36.80 191.41 46.62 32.77 31.39 32.93 67.75%
EY 1.40 2.72 0.52 2.14 3.05 3.19 3.04 -40.33%
DY 0.00 2.72 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.94 0.84 0.73 0.68 0.85 1.30 1.16 -13.07%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 04/11/09 18/08/09 25/05/09 19/02/09 18/11/08 15/08/08 22/05/08 -
Price 4.00 4.00 3.78 3.02 2.94 4.30 5.85 -
P/RPS 11.12 9.13 13.57 10.82 5.39 6.43 12.19 -5.93%
P/EPS 68.85 40.00 231.90 48.55 26.18 24.54 40.99 41.25%
EY 1.45 2.50 0.43 2.06 3.82 4.07 2.44 -29.29%
DY 0.00 2.50 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 0.90 0.92 0.89 0.71 0.68 1.02 1.45 -27.21%

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