[GNEALY] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 26.66%
YoY- 202.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 125,812 94,094 62,229 247,490 171,098 116,345 53,480 76.79%
PBT 38,061 34,247 24,372 144,733 108,661 82,152 25,533 30.46%
Tax -9,906 -8,877 -8,009 -32,933 -21,526 -15,167 -6,428 33.38%
NP 28,155 25,370 16,363 111,800 87,135 66,985 19,105 29.47%
-
NP to SH 21,775 19,919 12,817 94,967 74,976 58,693 15,788 23.88%
-
Tax Rate 26.03% 25.92% 32.86% 22.75% 19.81% 18.46% 25.18% -
Total Cost 97,657 68,724 45,866 135,690 83,963 49,360 34,375 100.46%
-
Net Worth 485,916 484,855 495,332 482,593 460,899 454,117 419,796 10.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 34,226 11,408 11,409 - -
Div Payout % - - - 36.04% 15.22% 19.44% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 485,916 484,855 495,332 482,593 460,899 454,117 419,796 10.23%
NOSH 114,064 114,083 114,131 114,088 114,083 114,099 114,075 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 22.38% 26.96% 26.29% 45.17% 50.93% 57.57% 35.72% -
ROE 4.48% 4.11% 2.59% 19.68% 16.27% 12.92% 3.76% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 110.30 82.48 54.52 216.93 149.98 101.97 46.88 76.80%
EPS 19.09 17.46 11.23 83.24 65.72 51.44 13.84 23.88%
DPS 0.00 0.00 0.00 30.00 10.00 10.00 0.00 -
NAPS 4.26 4.25 4.34 4.23 4.04 3.98 3.68 10.23%
Adjusted Per Share Value based on latest NOSH - 114,103
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 110.25 82.46 54.53 216.88 149.94 101.96 46.87 76.77%
EPS 19.08 17.46 11.23 83.22 65.70 51.43 13.84 23.84%
DPS 0.00 0.00 0.00 29.99 10.00 10.00 0.00 -
NAPS 4.2582 4.2489 4.3407 4.2291 4.039 3.9795 3.6788 10.23%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.12 2.90 3.68 5.50 4.70 4.70 3.48 -
P/RPS 2.83 3.52 6.75 2.54 3.13 4.61 7.42 -47.37%
P/EPS 16.34 16.61 32.77 6.61 7.15 9.14 25.14 -24.94%
EY 6.12 6.02 3.05 15.13 13.98 10.94 3.98 33.18%
DY 0.00 0.00 0.00 5.45 2.13 2.13 0.00 -
P/NAPS 0.73 0.68 0.85 1.30 1.16 1.18 0.95 -16.09%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 19/02/09 18/11/08 15/08/08 22/05/08 31/01/08 13/11/07 -
Price 3.78 3.02 2.94 4.30 5.85 4.50 4.36 -
P/RPS 3.43 3.66 5.39 1.98 3.90 4.41 9.30 -48.53%
P/EPS 19.80 17.30 26.18 5.17 8.90 8.75 31.50 -26.60%
EY 5.05 5.78 3.82 19.36 11.23 11.43 3.17 36.36%
DY 0.00 0.00 0.00 6.98 1.71 2.22 0.00 -
P/NAPS 0.89 0.71 0.68 1.02 1.45 1.13 1.18 -17.12%

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