[GNEALY] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 19.85%
YoY- 28.15%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 141,113 131,764 132,232 117,600 107,863 108,398 102,454 23.86%
PBT 52,923 43,737 42,834 29,700 25,875 33,481 40,262 20.05%
Tax -13,602 -12,140 -11,584 -6,980 -7,720 -10,526 -12,016 8.64%
NP 39,321 31,597 31,250 22,720 18,155 22,954 28,246 24.75%
-
NP to SH 31,346 25,028 24,730 18,136 15,132 18,730 23,394 21.60%
-
Tax Rate 25.70% 27.76% 27.04% 23.50% 29.84% 31.44% 29.84% -
Total Cost 101,792 100,166 100,982 94,880 89,708 85,444 74,208 23.52%
-
Net Worth 405,090 391,395 385,550 383,909 381,739 375,835 379,175 4.51%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,410 - - - 9,170 - - -
Div Payout % 36.40% - - - 60.61% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 405,090 391,395 385,550 383,909 381,739 375,835 379,175 4.51%
NOSH 114,109 114,109 114,068 113,919 114,636 114,584 114,901 -0.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.86% 23.98% 23.63% 19.32% 16.83% 21.18% 27.57% -
ROE 7.74% 6.39% 6.41% 4.72% 3.96% 4.98% 6.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 123.66 115.47 115.92 103.23 94.09 94.60 89.17 24.43%
EPS 27.47 21.93 21.68 15.92 13.20 16.35 20.36 22.16%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.55 3.43 3.38 3.37 3.33 3.28 3.30 5.00%
Adjusted Per Share Value based on latest NOSH - 113,919
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 123.66 115.47 115.88 103.06 94.52 94.99 89.78 23.86%
EPS 27.47 21.93 21.67 15.89 13.26 16.41 20.50 21.61%
DPS 10.00 0.00 0.00 0.00 8.04 0.00 0.00 -
NAPS 3.5499 3.4299 3.3787 3.3643 3.3453 3.2935 3.3228 4.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.38 2.80 2.85 2.20 2.00 2.00 1.94 -
P/RPS 2.73 2.42 2.46 2.13 2.13 2.11 2.18 16.22%
P/EPS 12.30 12.77 13.15 13.82 15.15 12.23 9.53 18.59%
EY 8.13 7.83 7.61 7.24 6.60 8.17 10.49 -15.66%
DY 2.96 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.84 0.65 0.60 0.61 0.59 37.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 22/05/07 29/01/07 15/11/06 21/08/06 25/05/06 23/02/06 -
Price 3.06 3.22 2.95 2.36 2.34 2.23 1.93 -
P/RPS 2.47 2.79 2.54 2.29 2.49 2.36 2.16 9.37%
P/EPS 11.14 14.68 13.61 14.82 17.73 13.64 9.48 11.39%
EY 8.98 6.81 7.35 6.75 5.64 7.33 10.55 -10.21%
DY 3.27 0.00 0.00 0.00 3.42 0.00 0.00 -
P/NAPS 0.86 0.94 0.87 0.70 0.70 0.68 0.58 30.12%

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