[GNEALY] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 25.66%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 191,342 165,193 141,113 125,387 122,752 113,259 107,863 46.38%
PBT 113,658 71,031 52,923 33,652 27,246 27,065 25,960 166.90%
Tax -22,977 -18,285 -13,602 -9,014 -7,588 -7,695 -7,804 105.02%
NP 90,681 52,746 39,321 24,638 19,658 19,370 18,156 191.33%
-
NP to SH 77,674 42,600 31,346 19,856 15,801 16,129 15,133 196.66%
-
Tax Rate 20.22% 25.74% 25.70% 26.79% 27.85% 28.43% 30.06% -
Total Cost 100,661 112,447 101,792 100,749 103,094 93,889 89,707 7.96%
-
Net Worth 454,033 419,796 405,092 391,668 385,842 383,909 380,321 12.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,818 11,411 11,411 9,136 9,136 9,136 9,136 83.77%
Div Payout % 29.38% 26.79% 36.40% 46.02% 57.82% 56.65% 60.38% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 454,033 419,796 405,092 391,668 385,842 383,909 380,321 12.49%
NOSH 114,078 114,075 114,110 114,188 114,154 113,919 114,210 -0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 47.39% 31.93% 27.86% 19.65% 16.01% 17.10% 16.83% -
ROE 17.11% 10.15% 7.74% 5.07% 4.10% 4.20% 3.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 167.73 144.81 123.66 109.81 107.53 99.42 94.44 46.50%
EPS 68.09 37.34 27.47 17.39 13.84 14.16 13.25 196.90%
DPS 20.00 10.00 10.00 8.00 8.00 8.00 8.00 83.89%
NAPS 3.98 3.68 3.55 3.43 3.38 3.37 3.33 12.58%
Adjusted Per Share Value based on latest NOSH - 114,188
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 167.68 144.76 123.66 109.88 107.57 99.25 94.52 46.39%
EPS 68.07 37.33 27.47 17.40 13.85 14.13 13.26 196.69%
DPS 20.00 10.00 10.00 8.01 8.01 8.01 8.01 83.74%
NAPS 3.9788 3.6788 3.5499 3.4323 3.3812 3.3643 3.3328 12.50%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.70 3.48 3.38 2.80 2.85 2.20 2.00 -
P/RPS 2.80 2.40 2.73 2.55 2.65 2.21 2.12 20.31%
P/EPS 6.90 9.32 12.30 16.10 20.59 15.54 15.09 -40.56%
EY 14.49 10.73 8.13 6.21 4.86 6.44 6.63 68.17%
DY 4.26 2.87 2.96 2.86 2.81 3.64 4.00 4.27%
P/NAPS 1.18 0.95 0.95 0.82 0.84 0.65 0.60 56.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/01/08 13/11/07 20/08/07 22/05/07 29/01/07 15/11/06 21/08/06 -
Price 4.50 4.36 3.06 3.22 2.95 2.36 2.34 -
P/RPS 2.68 3.01 2.47 2.93 2.74 2.37 2.48 5.29%
P/EPS 6.61 11.68 11.14 18.52 21.31 16.67 17.66 -47.97%
EY 15.13 8.57 8.98 5.40 4.69 6.00 5.66 92.26%
DY 4.44 2.29 3.27 2.48 2.71 3.39 3.42 18.95%
P/NAPS 1.13 1.18 0.86 0.94 0.87 0.70 0.70 37.49%

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