[GNEALY] QoQ TTM Result on 31-Dec-2006 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -2.03%
YoY- -0.59%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 165,193 141,113 125,387 122,752 113,259 107,863 106,229 34.18%
PBT 71,031 52,923 33,652 27,246 27,065 25,960 27,043 90.25%
Tax -18,285 -13,602 -9,014 -7,588 -7,695 -7,804 -7,747 77.17%
NP 52,746 39,321 24,638 19,658 19,370 18,156 19,296 95.38%
-
NP to SH 42,600 31,346 19,856 15,801 16,129 15,133 14,806 102.16%
-
Tax Rate 25.74% 25.70% 26.79% 27.85% 28.43% 30.06% 28.65% -
Total Cost 112,447 101,792 100,749 103,094 93,889 89,707 86,933 18.69%
-
Net Worth 419,796 405,092 391,668 385,842 383,909 380,321 374,333 7.93%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,411 11,411 9,136 9,136 9,136 9,136 9,187 15.53%
Div Payout % 26.79% 36.40% 46.02% 57.82% 56.65% 60.38% 62.06% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 419,796 405,092 391,668 385,842 383,909 380,321 374,333 7.93%
NOSH 114,075 114,110 114,188 114,154 113,919 114,210 114,126 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.93% 27.86% 19.65% 16.01% 17.10% 16.83% 18.16% -
ROE 10.15% 7.74% 5.07% 4.10% 4.20% 3.98% 3.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 144.81 123.66 109.81 107.53 99.42 94.44 93.08 34.22%
EPS 37.34 27.47 17.39 13.84 14.16 13.25 12.97 102.24%
DPS 10.00 10.00 8.00 8.00 8.00 8.00 8.00 16.02%
NAPS 3.68 3.55 3.43 3.38 3.37 3.33 3.28 7.96%
Adjusted Per Share Value based on latest NOSH - 114,154
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 144.76 123.66 109.88 107.57 99.25 94.52 93.09 34.18%
EPS 37.33 27.47 17.40 13.85 14.13 13.26 12.97 102.20%
DPS 10.00 10.00 8.01 8.01 8.01 8.01 8.05 15.54%
NAPS 3.6788 3.5499 3.4323 3.3812 3.3643 3.3328 3.2804 7.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.48 3.38 2.80 2.85 2.20 2.00 2.00 -
P/RPS 2.40 2.73 2.55 2.65 2.21 2.12 2.15 7.60%
P/EPS 9.32 12.30 16.10 20.59 15.54 15.09 15.42 -28.49%
EY 10.73 8.13 6.21 4.86 6.44 6.63 6.49 39.77%
DY 2.87 2.96 2.86 2.81 3.64 4.00 4.00 -19.83%
P/NAPS 0.95 0.95 0.82 0.84 0.65 0.60 0.61 34.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 20/08/07 22/05/07 29/01/07 15/11/06 21/08/06 25/05/06 -
Price 4.36 3.06 3.22 2.95 2.36 2.34 2.23 -
P/RPS 3.01 2.47 2.93 2.74 2.37 2.48 2.40 16.28%
P/EPS 11.68 11.14 18.52 21.31 16.67 17.66 17.19 -22.69%
EY 8.57 8.98 5.40 4.69 6.00 5.66 5.82 29.40%
DY 2.29 3.27 2.48 2.71 3.39 3.42 3.59 -25.87%
P/NAPS 1.18 0.86 0.94 0.87 0.70 0.70 0.68 44.35%

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