[GNEALY] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 101.47%
YoY- 248.21%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 247,490 228,130 232,690 213,920 141,113 131,764 132,232 51.93%
PBT 144,733 144,881 164,304 102,132 52,923 43,737 42,834 125.34%
Tax -32,933 -28,701 -30,334 -25,712 -13,602 -12,140 -11,584 100.81%
NP 111,800 116,180 133,970 76,420 39,321 31,597 31,250 134.09%
-
NP to SH 94,967 99,968 117,386 63,152 31,346 25,028 24,730 145.42%
-
Tax Rate 22.75% 19.81% 18.46% 25.18% 25.70% 27.76% 27.04% -
Total Cost 135,690 111,950 98,720 137,500 101,792 100,166 100,982 21.79%
-
Net Worth 482,593 460,899 454,117 419,796 405,090 391,395 385,550 16.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 34,226 15,211 22,819 - 11,410 - - -
Div Payout % 36.04% 15.22% 19.44% - 36.40% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 482,593 460,899 454,117 419,796 405,090 391,395 385,550 16.16%
NOSH 114,088 114,083 114,099 114,075 114,109 114,109 114,068 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 45.17% 50.93% 57.57% 35.72% 27.86% 23.98% 23.63% -
ROE 19.68% 21.69% 25.85% 15.04% 7.74% 6.39% 6.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.93 199.97 203.94 187.53 123.66 115.47 115.92 51.91%
EPS 83.24 87.63 102.88 55.36 27.47 21.93 21.68 145.39%
DPS 30.00 13.33 20.00 0.00 10.00 0.00 0.00 -
NAPS 4.23 4.04 3.98 3.68 3.55 3.43 3.38 16.14%
Adjusted Per Share Value based on latest NOSH - 114,075
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.88 199.92 203.91 187.46 123.66 115.47 115.88 51.92%
EPS 83.22 87.60 102.87 55.34 27.47 21.93 21.67 145.43%
DPS 29.99 13.33 20.00 0.00 10.00 0.00 0.00 -
NAPS 4.2291 4.039 3.9795 3.6788 3.5499 3.4299 3.3787 16.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.50 4.70 4.70 3.48 3.38 2.80 2.85 -
P/RPS 2.54 2.35 2.30 1.86 2.73 2.42 2.46 2.15%
P/EPS 6.61 5.36 4.57 6.29 12.30 12.77 13.15 -36.80%
EY 15.13 18.64 21.89 15.91 8.13 7.83 7.61 58.17%
DY 5.45 2.84 4.26 0.00 2.96 0.00 0.00 -
P/NAPS 1.30 1.16 1.18 0.95 0.95 0.82 0.84 33.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 22/05/07 29/01/07 -
Price 4.30 5.85 4.50 4.36 3.06 3.22 2.95 -
P/RPS 1.98 2.93 2.21 2.33 2.47 2.79 2.54 -15.31%
P/EPS 5.17 6.68 4.37 7.88 11.14 14.68 13.61 -47.57%
EY 19.36 14.98 22.86 12.70 8.98 6.81 7.35 90.83%
DY 6.98 2.28 4.44 0.00 3.27 0.00 0.00 -
P/NAPS 1.02 1.45 1.13 1.18 0.86 0.94 0.87 11.19%

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