[GNEALY] QoQ Annualized 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- 25.24%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 228,130 232,690 213,920 141,113 131,764 132,232 117,600 55.48%
PBT 144,881 164,304 102,132 52,923 43,737 42,834 29,700 187.35%
Tax -28,701 -30,334 -25,712 -13,602 -12,140 -11,584 -6,980 156.44%
NP 116,180 133,970 76,420 39,321 31,597 31,250 22,720 196.51%
-
NP to SH 99,968 117,386 63,152 31,346 25,028 24,730 18,136 211.71%
-
Tax Rate 19.81% 18.46% 25.18% 25.70% 27.76% 27.04% 23.50% -
Total Cost 111,950 98,720 137,500 101,792 100,166 100,982 94,880 11.64%
-
Net Worth 460,899 454,117 419,796 405,090 391,395 385,550 383,909 12.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 15,211 22,819 - 11,410 - - - -
Div Payout % 15.22% 19.44% - 36.40% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 460,899 454,117 419,796 405,090 391,395 385,550 383,909 12.94%
NOSH 114,083 114,099 114,075 114,109 114,109 114,068 113,919 0.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 50.93% 57.57% 35.72% 27.86% 23.98% 23.63% 19.32% -
ROE 21.69% 25.85% 15.04% 7.74% 6.39% 6.41% 4.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 199.97 203.94 187.53 123.66 115.47 115.92 103.23 55.33%
EPS 87.63 102.88 55.36 27.47 21.93 21.68 15.92 211.42%
DPS 13.33 20.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.04 3.98 3.68 3.55 3.43 3.38 3.37 12.83%
Adjusted Per Share Value based on latest NOSH - 114,110
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 199.92 203.91 187.46 123.66 115.47 115.88 103.06 55.47%
EPS 87.60 102.87 55.34 27.47 21.93 21.67 15.89 211.74%
DPS 13.33 20.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.039 3.9795 3.6788 3.5499 3.4299 3.3787 3.3643 12.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.70 4.70 3.48 3.38 2.80 2.85 2.20 -
P/RPS 2.35 2.30 1.86 2.73 2.42 2.46 2.13 6.76%
P/EPS 5.36 4.57 6.29 12.30 12.77 13.15 13.82 -46.78%
EY 18.64 21.89 15.91 8.13 7.83 7.61 7.24 87.73%
DY 2.84 4.26 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 1.16 1.18 0.95 0.95 0.82 0.84 0.65 47.07%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 31/01/08 13/11/07 20/08/07 22/05/07 29/01/07 15/11/06 -
Price 5.85 4.50 4.36 3.06 3.22 2.95 2.36 -
P/RPS 2.93 2.21 2.33 2.47 2.79 2.54 2.29 17.83%
P/EPS 6.68 4.37 7.88 11.14 14.68 13.61 14.82 -41.18%
EY 14.98 22.86 12.70 8.98 6.81 7.35 6.75 70.05%
DY 2.28 4.44 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 1.45 1.13 1.18 0.86 0.94 0.87 0.70 62.42%

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