[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 36.36%
YoY- 5.71%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 213,920 141,113 131,764 132,232 117,600 107,863 108,398 57.26%
PBT 102,132 52,923 43,737 42,834 29,700 25,875 33,481 110.19%
Tax -25,712 -13,602 -12,140 -11,584 -6,980 -7,720 -10,526 81.27%
NP 76,420 39,321 31,597 31,250 22,720 18,155 22,954 122.79%
-
NP to SH 63,152 31,346 25,028 24,730 18,136 15,132 18,730 124.68%
-
Tax Rate 25.18% 25.70% 27.76% 27.04% 23.50% 29.84% 31.44% -
Total Cost 137,500 101,792 100,166 100,982 94,880 89,708 85,444 37.28%
-
Net Worth 419,796 405,090 391,395 385,550 383,909 381,739 375,835 7.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 11,410 - - - 9,170 - -
Div Payout % - 36.40% - - - 60.61% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 419,796 405,090 391,395 385,550 383,909 381,739 375,835 7.64%
NOSH 114,075 114,109 114,109 114,068 113,919 114,636 114,584 -0.29%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 35.72% 27.86% 23.98% 23.63% 19.32% 16.83% 21.18% -
ROE 15.04% 7.74% 6.39% 6.41% 4.72% 3.96% 4.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 187.53 123.66 115.47 115.92 103.23 94.09 94.60 57.73%
EPS 55.36 27.47 21.93 21.68 15.92 13.20 16.35 125.31%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.68 3.55 3.43 3.38 3.37 3.33 3.28 7.96%
Adjusted Per Share Value based on latest NOSH - 114,154
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 187.46 123.66 115.47 115.88 103.06 94.52 94.99 57.26%
EPS 55.34 27.47 21.93 21.67 15.89 13.26 16.41 124.71%
DPS 0.00 10.00 0.00 0.00 0.00 8.04 0.00 -
NAPS 3.6788 3.5499 3.4299 3.3787 3.3643 3.3453 3.2935 7.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.48 3.38 2.80 2.85 2.20 2.00 2.00 -
P/RPS 1.86 2.73 2.42 2.46 2.13 2.13 2.11 -8.05%
P/EPS 6.29 12.30 12.77 13.15 13.82 15.15 12.23 -35.78%
EY 15.91 8.13 7.83 7.61 7.24 6.60 8.17 55.87%
DY 0.00 2.96 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.95 0.95 0.82 0.84 0.65 0.60 0.61 34.32%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 20/08/07 22/05/07 29/01/07 15/11/06 21/08/06 25/05/06 -
Price 4.36 3.06 3.22 2.95 2.36 2.34 2.23 -
P/RPS 2.33 2.47 2.79 2.54 2.29 2.49 2.36 -0.84%
P/EPS 7.88 11.14 14.68 13.61 14.82 17.73 13.64 -30.61%
EY 12.70 8.98 6.81 7.35 6.75 5.64 7.33 44.20%
DY 0.00 3.27 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.18 0.86 0.94 0.87 0.70 0.70 0.68 44.35%

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