[GNEALY] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 271.76%
YoY- 374.67%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 62,229 247,490 171,098 116,345 53,480 141,113 98,823 -26.47%
PBT 24,372 144,733 108,661 82,152 25,533 52,923 32,803 -17.92%
Tax -8,009 -32,933 -21,526 -15,167 -6,428 -13,602 -9,105 -8.17%
NP 16,363 111,800 87,135 66,985 19,105 39,321 23,698 -21.82%
-
NP to SH 12,817 94,967 74,976 58,693 15,788 31,346 18,771 -22.40%
-
Tax Rate 32.86% 22.75% 19.81% 18.46% 25.18% 25.70% 27.76% -
Total Cost 45,866 135,690 83,963 49,360 34,375 101,792 75,125 -27.96%
-
Net Worth 495,332 482,593 460,899 454,117 419,796 405,090 391,395 16.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 34,226 11,408 11,409 - 11,410 - -
Div Payout % - 36.04% 15.22% 19.44% - 36.40% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 495,332 482,593 460,899 454,117 419,796 405,090 391,395 16.95%
NOSH 114,131 114,088 114,083 114,099 114,075 114,109 114,109 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 26.29% 45.17% 50.93% 57.57% 35.72% 27.86% 23.98% -
ROE 2.59% 19.68% 16.27% 12.92% 3.76% 7.74% 4.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.52 216.93 149.98 101.97 46.88 123.66 86.60 -26.48%
EPS 11.23 83.24 65.72 51.44 13.84 27.47 16.45 -22.41%
DPS 0.00 30.00 10.00 10.00 0.00 10.00 0.00 -
NAPS 4.34 4.23 4.04 3.98 3.68 3.55 3.43 16.93%
Adjusted Per Share Value based on latest NOSH - 114,078
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.53 216.88 149.94 101.96 46.87 123.66 86.60 -26.47%
EPS 11.23 83.22 65.70 51.43 13.84 27.47 16.45 -22.41%
DPS 0.00 29.99 10.00 10.00 0.00 10.00 0.00 -
NAPS 4.3407 4.2291 4.039 3.9795 3.6788 3.5499 3.4299 16.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 3.68 5.50 4.70 4.70 3.48 3.38 2.80 -
P/RPS 6.75 2.54 3.13 4.61 7.42 2.73 3.23 63.23%
P/EPS 32.77 6.61 7.15 9.14 25.14 12.30 17.02 54.58%
EY 3.05 15.13 13.98 10.94 3.98 8.13 5.88 -35.36%
DY 0.00 5.45 2.13 2.13 0.00 2.96 0.00 -
P/NAPS 0.85 1.30 1.16 1.18 0.95 0.95 0.82 2.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 22/05/07 -
Price 2.94 4.30 5.85 4.50 4.36 3.06 3.22 -
P/RPS 5.39 1.98 3.90 4.41 9.30 2.47 3.72 27.95%
P/EPS 26.18 5.17 8.90 8.75 31.50 11.14 19.57 21.34%
EY 3.82 19.36 11.23 11.43 3.17 8.98 5.11 -17.58%
DY 0.00 6.98 1.71 2.22 0.00 3.27 0.00 -
P/NAPS 0.68 1.02 1.45 1.13 1.18 0.86 0.94 -19.36%

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