[GNEALY] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 12.72%
YoY- 340.93%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 225,108 256,108 247,359 213,388 191,342 165,193 141,113 36.33%
PBT 96,828 143,572 144,733 128,781 113,658 71,031 52,923 49.31%
Tax -26,643 -34,514 -32,933 -26,023 -22,977 -18,285 -13,602 56.23%
NP 70,185 109,058 111,800 102,758 90,681 52,746 39,321 46.88%
-
NP to SH 56,193 91,996 94,967 87,551 77,674 42,600 31,346 47.30%
-
Tax Rate 27.52% 24.04% 22.75% 20.21% 20.22% 25.74% 25.70% -
Total Cost 154,923 147,050 135,559 110,630 100,661 112,447 101,792 32.14%
-
Net Worth 485,265 495,332 482,659 460,961 454,033 419,796 405,092 12.73%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 22,820 22,820 22,820 - 22,818 11,411 11,411 58.39%
Div Payout % 40.61% 24.81% 24.03% - 29.38% 26.79% 36.40% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 485,265 495,332 482,659 460,961 454,033 419,796 405,092 12.73%
NOSH 114,180 114,131 114,103 114,099 114,078 114,075 114,110 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 31.18% 42.58% 45.20% 48.16% 47.39% 31.93% 27.86% -
ROE 11.58% 18.57% 19.68% 18.99% 17.11% 10.15% 7.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.15 224.40 216.78 187.02 167.73 144.81 123.66 36.27%
EPS 49.21 80.61 83.23 76.73 68.09 37.34 27.47 47.24%
DPS 20.00 20.00 20.00 0.00 20.00 10.00 10.00 58.40%
NAPS 4.25 4.34 4.23 4.04 3.98 3.68 3.55 12.68%
Adjusted Per Share Value based on latest NOSH - 114,099
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 197.27 224.43 216.77 187.00 167.68 144.76 123.66 36.33%
EPS 49.24 80.62 83.22 76.72 68.07 37.33 27.47 47.30%
DPS 20.00 20.00 20.00 0.00 20.00 10.00 10.00 58.40%
NAPS 4.2525 4.3407 4.2297 4.0395 3.9788 3.6788 3.5499 12.73%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.90 3.68 5.50 4.70 4.70 3.48 3.38 -
P/RPS 1.47 1.64 2.54 2.51 2.80 2.40 2.73 -33.68%
P/EPS 5.89 4.57 6.61 6.13 6.90 9.32 12.30 -38.65%
EY 16.97 21.90 15.13 16.33 14.49 10.73 8.13 62.96%
DY 6.90 5.43 3.64 0.00 4.26 2.87 2.96 75.35%
P/NAPS 0.68 0.85 1.30 1.16 1.18 0.95 0.95 -19.90%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 18/11/08 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 -
Price 3.02 2.94 4.30 5.85 4.50 4.36 3.06 -
P/RPS 1.53 1.31 1.98 3.13 2.68 3.01 2.47 -27.22%
P/EPS 6.14 3.65 5.17 7.62 6.61 11.68 11.14 -32.65%
EY 16.30 27.42 19.36 13.12 15.13 8.57 8.98 48.53%
DY 6.62 6.80 4.65 0.00 4.44 2.29 3.27 59.69%
P/NAPS 0.71 0.68 1.02 1.45 1.13 1.18 0.86 -11.94%

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