[GNEALY] QoQ Cumulative 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- 66.99%
YoY- 107.15%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 171,098 116,345 53,480 141,113 98,823 66,116 29,400 223.19%
PBT 108,661 82,152 25,533 52,923 32,803 21,417 7,425 497.32%
Tax -21,526 -15,167 -6,428 -13,602 -9,105 -5,792 -1,745 433.06%
NP 87,135 66,985 19,105 39,321 23,698 15,625 5,680 516.37%
-
NP to SH 74,976 58,693 15,788 31,346 18,771 12,365 4,534 547.96%
-
Tax Rate 19.81% 18.46% 25.18% 25.70% 27.76% 27.04% 23.50% -
Total Cost 83,963 49,360 34,375 101,792 75,125 50,491 23,720 132.08%
-
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 11,408 11,409 - 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 16.27% 12.92% 3.76% 7.74% 4.80% 3.21% 1.18% -
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 149.98 101.97 46.88 123.66 86.60 57.96 25.81 222.87%
EPS 65.72 51.44 13.84 27.47 16.45 10.84 3.98 547.34%
DPS 10.00 10.00 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 149.94 101.96 46.87 123.66 86.60 57.94 25.76 223.23%
EPS 65.70 51.43 13.84 27.47 16.45 10.84 3.97 548.29%
DPS 10.00 10.00 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 3.13 4.61 7.42 2.73 3.23 4.92 8.52 -48.67%
P/EPS 7.15 9.14 25.14 12.30 17.02 26.29 55.28 -74.39%
EY 13.98 10.94 3.98 8.13 5.88 3.80 1.81 290.25%
DY 2.13 2.13 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 3.90 4.41 9.30 2.47 3.72 5.09 9.14 -43.29%
P/EPS 8.90 8.75 31.50 11.14 19.57 27.21 59.30 -71.72%
EY 11.23 11.43 3.17 8.98 5.11 3.67 1.69 253.04%
DY 1.71 2.22 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