[GNEALY] QoQ 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- 96.3%
YoY- 1058.99%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 54,753 62,865 53,480 42,290 32,707 36,716 29,400 51.31%
PBT 26,509 56,619 25,533 20,120 11,386 13,992 7,425 133.41%
Tax -6,359 -8,739 -6,428 -4,497 -3,313 -4,047 -1,745 136.62%
NP 20,150 47,880 19,105 15,623 8,073 9,945 5,680 132.42%
-
NP to SH 16,283 42,905 15,788 12,575 6,406 7,831 4,534 134.33%
-
Tax Rate 23.99% 15.43% 25.18% 22.35% 29.10% 28.92% 23.50% -
Total Cost 34,603 14,985 34,375 26,667 24,634 26,771 23,720 28.59%
-
Net Worth 460,961 454,033 419,796 405,092 391,668 385,842 383,909 12.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 11,407 - 11,411 - - - -
Div Payout % - 26.59% - 90.74% - - - -
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 460,961 454,033 419,796 405,092 391,668 385,842 383,909 12.95%
NOSH 114,099 114,078 114,075 114,110 114,188 114,154 113,919 0.10%
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 36.80% 76.16% 35.72% 36.94% 24.68% 27.09% 19.32% -
ROE 3.53% 9.45% 3.76% 3.10% 1.64% 2.03% 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 47.99 55.11 46.88 37.06 28.64 32.16 25.81 51.15%
EPS 14.27 37.61 13.84 11.02 5.61 6.86 3.98 134.07%
DPS 0.00 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 47.98 55.09 46.87 37.06 28.66 32.18 25.76 51.32%
EPS 14.27 37.60 13.84 11.02 5.61 6.86 3.97 134.46%
DPS 0.00 10.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.0395 3.9788 3.6788 3.5499 3.4323 3.3812 3.3643 12.95%
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 9.79 8.53 7.42 9.12 9.78 8.86 8.52 9.69%
P/EPS 32.93 12.50 25.14 30.67 49.91 41.55 55.28 -29.18%
EY 3.04 8.00 3.98 3.26 2.00 2.41 1.81 41.25%
DY 0.00 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 12.19 8.17 9.30 8.26 11.24 9.17 9.14 21.14%
P/EPS 40.99 11.96 31.50 27.77 57.40 43.00 59.30 -21.80%
EY 2.44 8.36 3.17 3.60 1.74 2.33 1.69 27.71%
DY 0.00 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