[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -86.5%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 175,788 125,812 94,094 62,229 247,490 171,098 116,345 31.70%
PBT 47,091 38,061 34,247 24,372 144,733 108,661 82,152 -31.01%
Tax -4,466 -9,906 -8,877 -8,009 -32,933 -21,526 -15,167 -55.77%
NP 42,625 28,155 25,370 16,363 111,800 87,135 66,985 -26.03%
-
NP to SH 33,187 21,775 19,919 12,817 94,967 74,976 58,693 -31.64%
-
Tax Rate 9.48% 26.03% 25.92% 32.86% 22.75% 19.81% 18.46% -
Total Cost 133,163 97,657 68,724 45,866 135,690 83,963 49,360 93.91%
-
Net Worth 497,405 485,916 484,855 495,332 482,593 460,899 454,117 6.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 11,408 - - - 34,226 11,408 11,409 -0.00%
Div Payout % 34.38% - - - 36.04% 15.22% 19.44% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 497,405 485,916 484,855 495,332 482,593 460,899 454,117 6.26%
NOSH 114,083 114,064 114,083 114,131 114,088 114,083 114,099 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 24.25% 22.38% 26.96% 26.29% 45.17% 50.93% 57.57% -
ROE 6.67% 4.48% 4.11% 2.59% 19.68% 16.27% 12.92% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.09 110.30 82.48 54.52 216.93 149.98 101.97 31.71%
EPS 29.09 19.09 17.46 11.23 83.24 65.72 51.44 -31.63%
DPS 10.00 0.00 0.00 0.00 30.00 10.00 10.00 0.00%
NAPS 4.36 4.26 4.25 4.34 4.23 4.04 3.98 6.27%
Adjusted Per Share Value based on latest NOSH - 114,131
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 154.05 110.25 82.46 54.53 216.88 149.94 101.96 31.70%
EPS 29.08 19.08 17.46 11.23 83.22 65.70 51.43 -31.64%
DPS 10.00 0.00 0.00 0.00 29.99 10.00 10.00 0.00%
NAPS 4.3589 4.2582 4.2489 4.3407 4.2291 4.039 3.9795 6.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 3.68 3.12 2.90 3.68 5.50 4.70 4.70 -
P/RPS 2.39 2.83 3.52 6.75 2.54 3.13 4.61 -35.49%
P/EPS 12.65 16.34 16.61 32.77 6.61 7.15 9.14 24.21%
EY 7.90 6.12 6.02 3.05 15.13 13.98 10.94 -19.52%
DY 2.72 0.00 0.00 0.00 5.45 2.13 2.13 17.72%
P/NAPS 0.84 0.73 0.68 0.85 1.30 1.16 1.18 -20.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 25/05/09 19/02/09 18/11/08 15/08/08 22/05/08 31/01/08 -
Price 4.00 3.78 3.02 2.94 4.30 5.85 4.50 -
P/RPS 2.60 3.43 3.66 5.39 1.98 3.90 4.41 -29.71%
P/EPS 13.75 19.80 17.30 26.18 5.17 8.90 8.75 35.20%
EY 7.27 5.05 5.78 3.82 19.36 11.23 11.43 -26.06%
DY 2.50 0.00 0.00 0.00 6.98 1.71 2.22 8.24%
P/NAPS 0.92 0.89 0.71 0.68 1.02 1.45 1.13 -12.81%

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