[GNEALY] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -28.28%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 107,863 108,398 102,454 96,016 112,595 116,886 120,266 -7.01%
PBT 25,875 33,481 40,262 25,280 33,237 41,740 52,314 -37.53%
Tax -7,720 -10,526 -12,016 -7,416 -9,084 -16,441 -21,246 -49.17%
NP 18,155 22,954 28,246 17,864 24,153 25,298 31,068 -30.17%
-
NP to SH 15,132 18,730 23,394 14,152 19,732 25,298 31,068 -38.17%
-
Tax Rate 29.84% 31.44% 29.84% 29.34% 27.33% 39.39% 40.61% -
Total Cost 89,708 85,444 74,208 78,152 88,442 91,588 89,198 0.38%
-
Net Worth 381,739 375,835 379,175 378,001 373,869 372,559 369,033 2.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,170 - - - 9,231 - - -
Div Payout % 60.61% - - - 46.78% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 381,739 375,835 379,175 378,001 373,869 372,559 369,033 2.28%
NOSH 114,636 114,584 114,901 115,244 115,391 115,343 115,322 -0.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.83% 21.18% 27.57% 18.61% 21.45% 21.64% 25.83% -
ROE 3.96% 4.98% 6.17% 3.74% 5.28% 6.79% 8.42% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.09 94.60 89.17 83.32 97.58 101.34 104.29 -6.64%
EPS 13.20 16.35 20.36 12.28 17.10 21.93 26.94 -37.92%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.33 3.28 3.30 3.28 3.24 3.23 3.20 2.69%
Adjusted Per Share Value based on latest NOSH - 115,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.52 94.99 89.78 84.14 98.67 102.43 105.39 -7.01%
EPS 13.26 16.41 20.50 12.40 17.29 22.17 27.23 -38.18%
DPS 8.04 0.00 0.00 0.00 8.09 0.00 0.00 -
NAPS 3.3453 3.2935 3.3228 3.3125 3.2763 3.2648 3.2339 2.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.00 2.00 1.94 1.95 1.83 1.72 1.90 -
P/RPS 2.13 2.11 2.18 2.34 1.88 1.70 1.82 11.08%
P/EPS 15.15 12.23 9.53 15.88 10.70 7.84 7.05 66.75%
EY 6.60 8.17 10.49 6.30 9.34 12.75 14.18 -40.02%
DY 4.00 0.00 0.00 0.00 4.37 0.00 0.00 -
P/NAPS 0.60 0.61 0.59 0.59 0.56 0.53 0.59 1.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 17/05/05 15/02/05 -
Price 2.34 2.23 1.93 2.00 1.92 1.78 1.78 -
P/RPS 2.49 2.36 2.16 2.40 1.97 1.76 1.71 28.55%
P/EPS 17.73 13.64 9.48 16.29 11.23 8.12 6.61 93.39%
EY 5.64 7.33 10.55 6.14 8.91 12.32 15.13 -48.29%
DY 3.42 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.70 0.68 0.58 0.61 0.59 0.55 0.56 16.08%

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