[GNEALY] QoQ TTM 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- 82.33%
YoY- 391.58%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 256,108 247,359 213,388 191,342 165,193 141,113 125,387 60.77%
PBT 143,572 144,733 128,781 113,658 71,031 52,923 33,652 162.35%
Tax -34,514 -32,933 -26,023 -22,977 -18,285 -13,602 -9,014 144.14%
NP 109,058 111,800 102,758 90,681 52,746 39,321 24,638 168.85%
-
NP to SH 91,996 94,967 87,551 77,674 42,600 31,346 19,856 177.14%
-
Tax Rate 24.04% 22.75% 20.21% 20.22% 25.74% 25.70% 26.79% -
Total Cost 147,050 135,559 110,630 100,661 112,447 101,792 100,749 28.58%
-
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 22,820 - 22,818 11,411 11,411 9,136 83.78%
Div Payout % 24.81% 24.03% - 29.38% 26.79% 36.40% 46.02% -
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 42.58% 45.20% 48.16% 47.39% 31.93% 27.86% 19.65% -
ROE 18.57% 19.68% 18.99% 17.11% 10.15% 7.74% 5.07% -
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 224.40 216.78 187.02 167.73 144.81 123.66 109.81 60.82%
EPS 80.61 83.23 76.73 68.09 37.34 27.47 17.39 177.23%
DPS 20.00 20.00 0.00 20.00 10.00 10.00 8.00 83.89%
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 224.43 216.77 187.00 167.68 144.76 123.66 109.88 60.77%
EPS 80.62 83.22 76.72 68.07 37.33 27.47 17.40 177.15%
DPS 20.00 20.00 0.00 20.00 10.00 10.00 8.01 83.74%
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 1.64 2.54 2.51 2.80 2.40 2.73 2.55 -25.43%
P/EPS 4.57 6.61 6.13 6.90 9.32 12.30 16.10 -56.70%
EY 21.90 15.13 16.33 14.49 10.73 8.13 6.21 131.15%
DY 5.43 3.64 0.00 4.26 2.87 2.96 2.86 53.14%
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 1.31 1.98 3.13 2.68 3.01 2.47 2.93 -41.44%
P/EPS 3.65 5.17 7.62 6.61 11.68 11.14 18.52 -66.03%
EY 27.42 19.36 13.12 15.13 8.57 8.98 5.40 194.55%
DY 6.80 4.65 0.00 4.44 2.29 3.27 2.48 95.54%
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