[GNEALY] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 25.66%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 198,091 202,073 213,388 125,387 106,229 112,094 103,493 11.42%
PBT 54,162 74,133 128,781 33,652 27,043 36,373 40,361 5.02%
Tax -5,945 -21,313 -26,023 -9,014 -7,747 -14,333 -15,402 -14.66%
NP 48,217 52,820 102,758 24,638 19,296 22,040 24,959 11.59%
-
NP to SH 39,126 41,766 87,551 19,856 14,806 22,040 24,959 7.77%
-
Tax Rate 10.98% 28.75% 20.21% 26.79% 28.65% 39.41% 38.16% -
Total Cost 149,874 149,253 110,630 100,749 86,933 90,054 78,534 11.36%
-
Net Worth 517,815 485,065 460,961 391,668 374,333 372,859 358,457 6.31%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 11,412 22,820 - 9,136 9,187 11,526 5,765 12.04%
Div Payout % 29.17% 54.64% - 46.02% 62.06% 52.30% 23.10% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 517,815 485,065 460,961 391,668 374,333 372,859 358,457 6.31%
NOSH 114,056 113,865 114,099 114,188 114,126 115,436 115,259 -0.17%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 24.34% 26.14% 48.16% 19.65% 18.16% 19.66% 24.12% -
ROE 7.56% 8.61% 18.99% 5.07% 3.96% 5.91% 6.96% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 173.68 177.47 187.02 109.81 93.08 97.10 89.79 11.61%
EPS 34.30 36.68 76.73 17.39 12.97 19.09 21.65 7.96%
DPS 10.00 20.00 0.00 8.00 8.00 10.00 5.00 12.24%
NAPS 4.54 4.26 4.04 3.43 3.28 3.23 3.11 6.50%
Adjusted Per Share Value based on latest NOSH - 114,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 173.59 177.08 187.00 109.88 93.09 98.23 90.69 11.42%
EPS 34.29 36.60 76.72 17.40 12.97 19.31 21.87 7.78%
DPS 10.00 20.00 0.00 8.01 8.05 10.10 5.05 12.05%
NAPS 4.5377 4.2507 4.0395 3.4323 3.2804 3.2674 3.1412 6.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.60 3.12 4.70 2.80 2.00 1.72 2.15 -
P/RPS 2.65 1.76 2.51 2.55 2.15 1.77 2.39 1.73%
P/EPS 13.41 8.51 6.13 16.10 15.42 9.01 9.93 5.13%
EY 7.46 11.76 16.33 6.21 6.49 11.10 10.07 -4.87%
DY 2.17 6.41 0.00 2.86 4.00 5.81 2.33 -1.17%
P/NAPS 1.01 0.73 1.16 0.82 0.61 0.53 0.69 6.55%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 17/05/05 17/05/04 -
Price 4.40 3.78 5.85 3.22 2.23 1.78 1.90 -
P/RPS 2.53 2.13 3.13 2.93 2.40 1.83 2.12 2.98%
P/EPS 12.83 10.31 7.62 18.52 17.19 9.32 8.77 6.54%
EY 7.80 9.70 13.12 5.40 5.82 10.73 11.40 -6.12%
DY 2.27 5.29 0.00 2.48 3.59 5.62 2.63 -2.42%
P/NAPS 0.97 0.89 1.45 0.94 0.68 0.55 0.61 8.03%

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