[GNEALY] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 35.9%
YoY- 164.12%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 247,359 213,388 191,342 165,193 141,113 125,387 122,752 59.60%
PBT 144,733 128,781 113,658 71,031 52,923 33,652 27,246 204.75%
Tax -32,933 -26,023 -22,977 -18,285 -13,602 -9,014 -7,588 166.31%
NP 111,800 102,758 90,681 52,746 39,321 24,638 19,658 218.95%
-
NP to SH 94,967 87,551 77,674 42,600 31,346 19,856 15,801 230.92%
-
Tax Rate 22.75% 20.21% 20.22% 25.74% 25.70% 26.79% 27.85% -
Total Cost 135,559 110,630 100,661 112,447 101,792 100,749 103,094 20.04%
-
Net Worth 482,659 460,961 454,033 419,796 405,092 391,668 385,842 16.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 22,820 - 22,818 11,411 11,411 9,136 9,136 84.19%
Div Payout % 24.03% - 29.38% 26.79% 36.40% 46.02% 57.82% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 482,659 460,961 454,033 419,796 405,092 391,668 385,842 16.11%
NOSH 114,103 114,099 114,078 114,075 114,110 114,188 114,154 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 45.20% 48.16% 47.39% 31.93% 27.86% 19.65% 16.01% -
ROE 19.68% 18.99% 17.11% 10.15% 7.74% 5.07% 4.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.78 187.02 167.73 144.81 123.66 109.81 107.53 59.65%
EPS 83.23 76.73 68.09 37.34 27.47 17.39 13.84 231.05%
DPS 20.00 0.00 20.00 10.00 10.00 8.00 8.00 84.30%
NAPS 4.23 4.04 3.98 3.68 3.55 3.43 3.38 16.14%
Adjusted Per Share Value based on latest NOSH - 114,075
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 216.77 187.00 167.68 144.76 123.66 109.88 107.57 59.60%
EPS 83.22 76.72 68.07 37.33 27.47 17.40 13.85 230.87%
DPS 20.00 0.00 20.00 10.00 10.00 8.01 8.01 84.15%
NAPS 4.2297 4.0395 3.9788 3.6788 3.5499 3.4323 3.3812 16.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 5.50 4.70 4.70 3.48 3.38 2.80 2.85 -
P/RPS 2.54 2.51 2.80 2.40 2.73 2.55 2.65 -2.78%
P/EPS 6.61 6.13 6.90 9.32 12.30 16.10 20.59 -53.14%
EY 15.13 16.33 14.49 10.73 8.13 6.21 4.86 113.35%
DY 3.64 0.00 4.26 2.87 2.96 2.86 2.81 18.84%
P/NAPS 1.30 1.16 1.18 0.95 0.95 0.82 0.84 33.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 15/08/08 22/05/08 31/01/08 13/11/07 20/08/07 22/05/07 29/01/07 -
Price 4.30 5.85 4.50 4.36 3.06 3.22 2.95 -
P/RPS 1.98 3.13 2.68 3.01 2.47 2.93 2.74 -19.48%
P/EPS 5.17 7.62 6.61 11.68 11.14 18.52 21.31 -61.13%
EY 19.36 13.12 15.13 8.57 8.98 5.40 4.69 157.55%
DY 4.65 0.00 4.44 2.29 3.27 2.48 2.71 43.37%
P/NAPS 1.02 1.45 1.13 1.18 0.86 0.94 0.87 11.19%

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