[GNEALY] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 27.74%
YoY- 299.42%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 181,805 148,115 125,812 171,098 98,823 81,299 87,665 12.92%
PBT 85,435 45,132 38,061 108,661 32,803 25,111 31,305 18.20%
Tax -20,891 -11,385 -9,906 -21,526 -9,105 -7,895 -12,331 9.17%
NP 64,544 33,747 28,155 87,135 23,698 17,216 18,974 22.62%
-
NP to SH 53,003 27,714 21,775 74,976 18,771 14,048 18,974 18.66%
-
Tax Rate 24.45% 25.23% 26.03% 19.81% 27.76% 31.44% 39.39% -
Total Cost 117,261 114,368 97,657 83,963 75,125 64,083 68,691 9.31%
-
Net Worth 564,711 517,997 485,916 460,899 391,395 375,835 372,559 7.17%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 11,408 - - - -
Div Payout % - - - 15.22% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 564,711 517,997 485,916 460,899 391,395 375,835 372,559 7.17%
NOSH 114,083 114,096 114,064 114,083 114,109 114,584 115,343 -0.18%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 35.50% 22.78% 22.38% 50.93% 23.98% 21.18% 21.64% -
ROE 9.39% 5.35% 4.48% 16.27% 4.80% 3.74% 5.09% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 159.36 129.82 110.30 149.98 86.60 70.95 76.00 13.12%
EPS 46.46 24.29 19.09 65.72 16.45 12.26 16.45 18.88%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.95 4.54 4.26 4.04 3.43 3.28 3.23 7.37%
Adjusted Per Share Value based on latest NOSH - 114,099
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 159.32 129.80 110.25 149.94 86.60 71.24 76.82 12.92%
EPS 46.45 24.29 19.08 65.70 16.45 12.31 16.63 18.66%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.9487 4.5393 4.2582 4.039 3.4299 3.2935 3.2648 7.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.60 4.60 3.12 4.70 2.80 2.00 1.72 -
P/RPS 2.89 3.54 2.83 3.13 3.23 2.82 2.26 4.18%
P/EPS 9.90 18.94 16.34 7.15 17.02 16.31 10.46 -0.91%
EY 10.10 5.28 6.12 13.98 5.88 6.13 9.56 0.91%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 0.73 1.16 0.82 0.61 0.53 9.82%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 16/05/11 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 17/05/05 -
Price 5.10 4.40 3.78 5.85 3.22 2.23 1.78 -
P/RPS 3.20 3.39 3.43 3.90 3.72 3.14 2.34 5.35%
P/EPS 10.98 18.11 19.80 8.90 19.57 18.19 10.82 0.24%
EY 9.11 5.52 5.05 11.23 5.11 5.50 9.24 -0.23%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 0.89 1.45 0.94 0.68 0.55 11.01%

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