[GNEALY] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -73.87%
YoY- -88.6%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 52,539 41,062 49,976 31,718 31,865 62,229 76,261 -21.94%
PBT 18,370 8,667 9,030 3,814 9,875 24,372 36,072 -36.15%
Tax -5,120 -980 5,440 -1,029 -868 -8,009 -11,407 -41.29%
NP 13,250 7,687 14,470 2,785 9,007 16,363 24,665 -33.84%
-
NP to SH 10,932 6,631 11,412 1,856 7,102 12,817 19,991 -33.05%
-
Tax Rate 27.87% 11.31% -60.24% 26.98% 8.79% 32.86% 31.62% -
Total Cost 39,289 33,375 35,506 28,933 22,858 45,866 51,596 -16.57%
-
Net Worth 507,801 505,599 497,563 485,065 485,265 495,332 482,659 3.43%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 11,412 - - - 22,820 -
Div Payout % - - 100.00% - - - 114.16% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 507,801 505,599 497,563 485,065 485,265 495,332 482,659 3.43%
NOSH 114,112 114,130 114,120 113,865 114,180 114,131 114,103 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.22% 18.72% 28.95% 8.78% 28.27% 26.29% 32.34% -
ROE 2.15% 1.31% 2.29% 0.38% 1.46% 2.59% 4.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.04 35.98 43.79 27.86 27.91 54.52 66.83 -21.94%
EPS 9.58 5.81 10.00 1.63 6.22 11.23 17.52 -33.05%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
NAPS 4.45 4.43 4.36 4.26 4.25 4.34 4.23 3.42%
Adjusted Per Share Value based on latest NOSH - 113,865
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.04 35.98 43.80 27.80 27.92 54.53 66.83 -21.94%
EPS 9.58 5.81 10.00 1.63 6.22 11.23 17.52 -33.05%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 20.00 -
NAPS 4.45 4.4307 4.3603 4.2507 4.2525 4.3407 4.2297 3.43%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.14 4.16 3.68 3.12 2.90 3.68 5.50 -
P/RPS 8.99 11.56 8.40 11.20 10.39 6.75 8.23 6.04%
P/EPS 43.22 71.60 36.80 191.41 46.62 32.77 31.39 23.69%
EY 2.31 1.40 2.72 0.52 2.14 3.05 3.19 -19.31%
DY 0.00 0.00 2.72 0.00 0.00 0.00 3.64 -
P/NAPS 0.93 0.94 0.84 0.73 0.68 0.85 1.30 -19.96%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 04/11/09 18/08/09 25/05/09 19/02/09 18/11/08 15/08/08 -
Price 4.10 4.00 4.00 3.78 3.02 2.94 4.30 -
P/RPS 8.91 11.12 9.13 13.57 10.82 5.39 6.43 24.21%
P/EPS 42.80 68.85 40.00 231.90 48.55 26.18 24.54 44.74%
EY 2.34 1.45 2.50 0.43 2.06 3.82 4.07 -30.78%
DY 0.00 0.00 2.50 0.00 0.00 0.00 4.65 -
P/NAPS 0.92 0.90 0.92 0.89 0.71 0.68 1.02 -6.63%

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