[GNEALY] QoQ TTM 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- -38.92%
YoY- -27.66%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 154,621 175,788 202,073 225,108 256,108 247,359 213,388 -19.31%
PBT 31,386 47,091 74,133 96,828 143,572 144,733 128,781 -60.94%
Tax 2,563 -4,466 -21,313 -26,643 -34,514 -32,933 -26,023 -
NP 33,949 42,625 52,820 70,185 109,058 111,800 102,758 -52.17%
-
NP to SH 27,001 33,187 41,766 56,193 91,996 94,967 87,551 -54.32%
-
Tax Rate -8.17% 9.48% 28.75% 27.52% 24.04% 22.75% 20.21% -
Total Cost 120,672 133,163 149,253 154,923 147,050 135,559 110,630 5.95%
-
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 11,412 22,820 22,820 22,820 22,820 - -
Div Payout % 42.27% 34.39% 54.64% 40.61% 24.81% 24.03% - -
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 21.96% 24.25% 26.14% 31.18% 42.58% 45.20% 48.16% -
ROE 5.34% 6.67% 8.61% 11.58% 18.57% 19.68% 18.99% -
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 135.48 154.04 177.47 197.15 224.40 216.78 187.02 -19.32%
EPS 23.66 29.08 36.68 49.21 80.61 83.23 76.73 -54.32%
DPS 10.00 10.00 20.00 20.00 20.00 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 135.50 154.05 177.08 197.27 224.43 216.77 187.00 -19.31%
EPS 23.66 29.08 36.60 49.24 80.62 83.22 76.72 -54.32%
DPS 10.00 10.00 20.00 20.00 20.00 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 3.07 2.39 1.76 1.47 1.64 2.54 2.51 14.35%
P/EPS 17.58 12.65 8.51 5.89 4.57 6.61 6.13 101.72%
EY 5.69 7.90 11.76 16.97 21.90 15.13 16.33 -50.45%
DY 2.40 2.72 6.41 6.90 5.43 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 2.95 2.60 2.13 1.53 1.31 1.98 3.13 -3.86%
P/EPS 16.91 13.75 10.31 6.14 3.65 5.17 7.62 70.05%
EY 5.91 7.27 9.70 16.30 27.42 19.36 13.12 -41.20%
DY 2.50 2.50 5.29 6.62 6.80 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