[GNEALY] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 96.3%
YoY- 1058.99%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 41,420 49,976 76,261 42,290 26,564 24,930 24,429 9.19%
PBT 5,884 9,030 36,072 20,120 849 1,932 5,068 2.51%
Tax -2,285 5,440 -11,407 -4,497 91 148 -2,002 2.22%
NP 3,599 14,470 24,665 15,623 940 2,080 3,066 2.70%
-
NP to SH 2,045 11,412 19,991 12,575 1,085 758 3,066 -6.52%
-
Tax Rate 38.83% -60.24% 31.62% 22.35% -10.72% -7.66% 39.50% -
Total Cost 37,821 35,506 51,596 26,667 25,624 22,850 21,363 9.98%
-
Net Worth 519,818 497,563 482,659 405,092 380,321 372,109 361,926 6.21%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 11,424 11,412 22,820 11,411 9,136 9,187 11,526 -0.14%
Div Payout % 558.66% 100.00% 114.16% 90.74% 842.11% 1,212.12% 375.94% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 519,818 497,563 482,659 405,092 380,321 372,109 361,926 6.21%
NOSH 114,245 114,120 114,103 114,110 114,210 114,848 115,263 -0.14%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.69% 28.95% 32.34% 36.94% 3.54% 8.34% 12.55% -
ROE 0.39% 2.29% 4.14% 3.10% 0.29% 0.20% 0.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.26 43.79 66.83 37.06 23.26 21.71 21.19 9.36%
EPS 1.79 10.00 17.52 11.02 0.95 0.66 2.66 -6.38%
DPS 10.00 10.00 20.00 10.00 8.00 8.00 10.00 0.00%
NAPS 4.55 4.36 4.23 3.55 3.33 3.24 3.14 6.37%
Adjusted Per Share Value based on latest NOSH - 114,110
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.30 43.80 66.83 37.06 23.28 21.85 21.41 9.19%
EPS 1.79 10.00 17.52 11.02 0.95 0.66 2.69 -6.56%
DPS 10.01 10.00 20.00 10.00 8.01 8.05 10.10 -0.14%
NAPS 4.5553 4.3603 4.2297 3.5499 3.3328 3.2609 3.1716 6.21%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.41 3.68 5.50 3.38 2.00 1.83 2.00 -
P/RPS 12.16 8.40 8.23 9.12 8.60 8.43 9.44 4.30%
P/EPS 246.37 36.80 31.39 30.67 210.53 277.27 75.19 21.86%
EY 0.41 2.72 3.19 3.26 0.48 0.36 1.33 -17.80%
DY 2.27 2.72 3.64 2.96 4.00 4.37 5.00 -12.32%
P/NAPS 0.97 0.84 1.30 0.95 0.60 0.56 0.64 7.17%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 18/08/09 15/08/08 20/08/07 21/08/06 23/08/05 24/08/04 -
Price 4.60 4.00 4.30 3.06 2.34 1.92 1.90 -
P/RPS 12.69 9.13 6.43 8.26 10.06 8.85 8.96 5.96%
P/EPS 256.98 40.00 24.54 27.77 246.32 290.91 71.43 23.77%
EY 0.39 2.50 4.07 3.60 0.41 0.34 1.40 -19.17%
DY 2.17 2.50 4.65 3.27 3.42 4.17 5.26 -13.71%
P/NAPS 1.01 0.92 1.02 0.86 0.70 0.59 0.61 8.76%

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