[GNEALY] YoY Annualized Quarter 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- 1.21%
YoY- 33.62%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 197,486 167,749 228,130 131,764 108,398 116,886 109,142 10.38%
PBT 60,176 50,748 144,881 43,737 33,481 41,740 46,698 4.31%
Tax -15,180 -13,208 -28,701 -12,140 -10,526 -16,441 -18,462 -3.20%
NP 44,996 37,540 116,180 31,597 22,954 25,298 28,236 8.07%
-
NP to SH 36,952 29,033 99,968 25,028 18,730 25,298 28,236 4.58%
-
Tax Rate 25.23% 26.03% 19.81% 27.76% 31.44% 39.39% 39.53% -
Total Cost 152,490 130,209 111,950 100,166 85,444 91,588 80,906 11.13%
-
Net Worth 517,997 485,916 460,899 391,395 375,835 372,559 358,717 6.31%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 15,211 - - - - -
Div Payout % - - 15.22% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 517,997 485,916 460,899 391,395 375,835 372,559 358,717 6.31%
NOSH 114,096 114,064 114,083 114,109 114,584 115,343 115,343 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 22.78% 22.38% 50.93% 23.98% 21.18% 21.64% 25.87% -
ROE 7.13% 5.97% 21.69% 6.39% 4.98% 6.79% 7.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 173.09 147.06 199.97 115.47 94.60 101.34 94.62 10.58%
EPS 32.39 25.45 87.63 21.93 16.35 21.93 24.48 4.77%
DPS 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 4.54 4.26 4.04 3.43 3.28 3.23 3.11 6.50%
Adjusted Per Share Value based on latest NOSH - 114,188
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 173.06 147.00 199.92 115.47 94.99 102.43 95.64 10.38%
EPS 32.38 25.44 87.60 21.93 16.41 22.17 24.74 4.58%
DPS 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 4.5393 4.2582 4.039 3.4299 3.2935 3.2648 3.1435 6.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 4.60 3.12 4.70 2.80 2.00 1.72 2.15 -
P/RPS 2.66 2.12 2.35 2.42 2.11 1.70 2.27 2.67%
P/EPS 14.20 12.26 5.36 12.77 12.23 7.84 8.78 8.33%
EY 7.04 8.16 18.64 7.83 8.17 12.75 11.39 -7.70%
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.73 1.16 0.82 0.61 0.53 0.69 6.55%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 17/05/05 17/05/04 -
Price 4.40 3.78 5.85 3.22 2.23 1.78 1.90 -
P/RPS 2.54 2.57 2.93 2.79 2.36 1.76 2.01 3.97%
P/EPS 13.59 14.85 6.68 14.68 13.64 8.12 7.76 9.78%
EY 7.36 6.73 14.98 6.81 7.33 12.32 12.88 -8.90%
DY 0.00 0.00 2.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 1.45 0.94 0.68 0.55 0.61 8.03%

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