[GNEALY] YoY TTM 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- 12.72%
YoY- 340.93%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 223,225 198,091 202,073 213,388 125,387 106,229 112,094 12.15%
PBT 91,319 54,162 74,133 128,781 33,652 27,043 36,373 16.57%
Tax -23,176 -5,945 -21,313 -26,023 -9,014 -7,747 -14,333 8.33%
NP 68,143 48,217 52,820 102,758 24,638 19,296 22,040 20.68%
-
NP to SH 55,048 39,126 41,766 87,551 19,856 14,806 22,040 16.47%
-
Tax Rate 25.38% 10.98% 28.75% 20.21% 26.79% 28.65% 39.41% -
Total Cost 155,082 149,874 149,253 110,630 100,749 86,933 90,054 9.47%
-
Net Worth 564,839 517,815 485,065 460,961 391,668 374,333 372,859 7.16%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 11,424 11,412 22,820 - 9,136 9,187 11,526 -0.14%
Div Payout % 20.75% 29.17% 54.64% - 46.02% 62.06% 52.30% -
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 564,839 517,815 485,065 460,961 391,668 374,333 372,859 7.16%
NOSH 114,108 114,056 113,865 114,099 114,188 114,126 115,436 -0.19%
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 30.53% 24.34% 26.14% 48.16% 19.65% 18.16% 19.66% -
ROE 9.75% 7.56% 8.61% 18.99% 5.07% 3.96% 5.91% -
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 195.62 173.68 177.47 187.02 109.81 93.08 97.10 12.37%
EPS 48.24 34.30 36.68 76.73 17.39 12.97 19.09 16.69%
DPS 10.00 10.00 20.00 0.00 8.00 8.00 10.00 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 195.62 173.59 177.08 187.00 109.88 93.09 98.23 12.16%
EPS 48.24 34.29 36.60 76.72 17.40 12.97 19.31 16.47%
DPS 10.01 10.00 20.00 0.00 8.01 8.05 10.10 -0.14%
NAPS 4.9498 4.5377 4.2507 4.0395 3.4323 3.2804 3.2674 7.16%
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 2.35 2.65 1.76 2.51 2.55 2.15 1.77 4.83%
P/EPS 9.54 13.41 8.51 6.13 16.10 15.42 9.01 0.95%
EY 10.49 7.46 11.76 16.33 6.21 6.49 11.10 -0.93%
DY 2.17 2.17 6.41 0.00 2.86 4.00 5.81 -15.13%
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 2.61 2.53 2.13 3.13 2.93 2.40 1.83 6.09%
P/EPS 10.57 12.83 10.31 7.62 18.52 17.19 9.32 2.11%
EY 9.46 7.80 9.70 13.12 5.40 5.82 10.73 -2.07%
DY 1.96 2.27 5.29 0.00 2.48 3.59 5.62 -16.09%
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