[GNEALY] QoQ 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- 171.76%
YoY- 447.89%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter 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 76,261 54,753 62,865 53,480 42,290 32,707 53.36%
PBT 24,372 36,072 26,509 56,619 25,533 20,120 11,386 65.86%
Tax -8,009 -11,407 -6,359 -8,739 -6,428 -4,497 -3,313 79.83%
NP 16,363 24,665 20,150 47,880 19,105 15,623 8,073 59.95%
-
NP to SH 12,817 19,991 16,283 42,905 15,788 12,575 6,406 58.58%
-
Tax Rate 32.86% 31.62% 23.99% 15.43% 25.18% 22.35% 29.10% -
Total Cost 45,866 51,596 34,603 14,985 34,375 26,667 24,634 51.17%
-
Net Worth 495,332 482,659 460,961 454,033 419,796 405,092 391,668 16.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 22,820 - 11,407 - 11,411 - -
Div Payout % - 114.16% - 26.59% - 90.74% - -
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 495,332 482,659 460,961 454,033 419,796 405,092 391,668 16.89%
NOSH 114,131 114,103 114,099 114,078 114,075 114,110 114,188 -0.03%
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% 32.34% 36.80% 76.16% 35.72% 36.94% 24.68% -
ROE 2.59% 4.14% 3.53% 9.45% 3.76% 3.10% 1.64% -
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 66.83 47.99 55.11 46.88 37.06 28.64 53.41%
EPS 11.23 17.52 14.27 37.61 13.84 11.02 5.61 58.63%
DPS 0.00 20.00 0.00 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 66.83 47.98 55.09 46.87 37.06 28.66 53.36%
EPS 11.23 17.52 14.27 37.60 13.84 11.02 5.61 58.63%
DPS 0.00 20.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 4.3407 4.2297 4.0395 3.9788 3.6788 3.5499 3.4323 16.89%
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 8.23 9.79 8.53 7.42 9.12 9.78 -21.84%
P/EPS 32.77 31.39 32.93 12.50 25.14 30.67 49.91 -24.39%
EY 3.05 3.19 3.04 8.00 3.98 3.26 2.00 32.38%
DY 0.00 3.64 0.00 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 6.43 12.19 8.17 9.30 8.26 11.24 -38.65%
P/EPS 26.18 24.54 40.99 11.96 31.50 27.77 57.40 -40.66%
EY 3.82 4.07 2.44 8.36 3.17 3.60 1.74 68.67%
DY 0.00 4.65 0.00 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