[GNEALY] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -5.0%
YoY- 202.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 258,662 189,534 175,788 247,490 141,113 107,863 112,595 14.86%
PBT 118,911 51,016 47,091 144,733 52,923 25,875 33,237 23.65%
Tax -32,223 -13,670 -4,466 -32,933 -13,602 -7,720 -9,084 23.48%
NP 86,688 37,346 42,625 111,800 39,321 18,155 24,153 23.72%
-
NP to SH 71,308 29,759 33,187 94,967 31,346 15,132 19,732 23.86%
-
Tax Rate 27.10% 26.80% 9.48% 22.75% 25.70% 29.84% 27.33% -
Total Cost 171,974 152,188 133,163 135,690 101,792 89,708 88,442 11.71%
-
Net Worth 583,006 519,185 497,405 482,593 405,090 381,739 373,869 7.68%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 17,113 11,410 11,408 34,226 11,410 9,170 9,231 10.83%
Div Payout % 24.00% 38.34% 34.38% 36.04% 36.40% 60.61% 46.78% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 583,006 519,185 497,405 482,593 405,090 381,739 373,869 7.68%
NOSH 114,091 114,106 114,083 114,088 114,109 114,636 115,391 -0.18%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.51% 19.70% 24.25% 45.17% 27.86% 16.83% 21.45% -
ROE 12.23% 5.73% 6.67% 19.68% 7.74% 3.96% 5.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 226.72 166.10 154.09 216.93 123.66 94.09 97.58 15.07%
EPS 62.50 26.08 29.09 83.24 27.47 13.20 17.10 24.09%
DPS 15.00 10.00 10.00 30.00 10.00 8.00 8.00 11.03%
NAPS 5.11 4.55 4.36 4.23 3.55 3.33 3.24 7.88%
Adjusted Per Share Value based on latest NOSH - 114,103
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 226.67 166.09 154.05 216.88 123.66 94.52 98.67 14.86%
EPS 62.49 26.08 29.08 83.22 27.47 13.26 17.29 23.86%
DPS 15.00 10.00 10.00 29.99 10.00 8.04 8.09 10.83%
NAPS 5.109 4.5497 4.3589 4.2291 3.5499 3.3453 3.2763 7.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 5.51 4.41 3.68 5.50 3.38 2.00 1.83 -
P/RPS 2.43 2.65 2.39 2.54 2.73 2.13 1.88 4.36%
P/EPS 8.82 16.91 12.65 6.61 12.30 15.15 10.70 -3.16%
EY 11.34 5.91 7.90 15.13 8.13 6.60 9.34 3.28%
DY 2.72 2.27 2.72 5.45 2.96 4.00 4.37 -7.59%
P/NAPS 1.08 0.97 0.84 1.30 0.95 0.60 0.56 11.56%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 21/08/06 23/08/05 -
Price 5.66 4.60 4.00 4.30 3.06 2.34 1.92 -
P/RPS 2.50 2.77 2.60 1.98 2.47 2.49 1.97 4.04%
P/EPS 9.06 17.64 13.75 5.17 11.14 17.73 11.23 -3.51%
EY 11.04 5.67 7.27 19.36 8.98 5.64 8.91 3.63%
DY 2.65 2.17 2.50 6.98 3.27 3.42 4.17 -7.27%
P/NAPS 1.11 1.01 0.92 1.02 0.86 0.70 0.59 11.10%

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