[GNEALY] QoQ Cumulative 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- 172.72%
YoY- 5.71%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 53,480 141,113 98,823 66,116 29,400 107,863 81,299 -24.34%
PBT 25,533 52,923 32,803 21,417 7,425 25,875 25,111 1.11%
Tax -6,428 -13,602 -9,105 -5,792 -1,745 -7,720 -7,895 -12.79%
NP 19,105 39,321 23,698 15,625 5,680 18,155 17,216 7.18%
-
NP to SH 15,788 31,346 18,771 12,365 4,534 15,132 14,048 8.08%
-
Tax Rate 25.18% 25.70% 27.76% 27.04% 23.50% 29.84% 31.44% -
Total Cost 34,375 101,792 75,125 50,491 23,720 89,708 64,083 -33.95%
-
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 3.76% 7.74% 4.80% 3.21% 1.18% 3.96% 3.74% -
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 46.88 123.66 86.60 57.96 25.81 94.09 70.95 -24.11%
EPS 13.84 27.47 16.45 10.84 3.98 13.20 12.26 8.40%
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 46.87 123.66 86.60 57.94 25.76 94.52 71.24 -24.33%
EPS 13.84 27.47 16.45 10.84 3.97 13.26 12.31 8.11%
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 7.42 2.73 3.23 4.92 8.52 2.13 2.82 90.47%
P/EPS 25.14 12.30 17.02 26.29 55.28 15.15 16.31 33.40%
EY 3.98 8.13 5.88 3.80 1.81 6.60 6.13 -24.99%
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 9.30 2.47 3.72 5.09 9.14 2.49 3.14 106.10%
P/EPS 31.50 11.14 19.57 27.21 59.30 17.73 18.19 44.15%
EY 3.17 8.98 5.11 3.67 1.69 5.64 5.50 -30.71%
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