[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 26.56%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 96,016 112,595 116,886 120,266 119,208 106,286 109,142 -8.18%
PBT 25,280 33,237 41,740 52,314 43,392 40,092 46,698 -33.55%
Tax -7,416 -9,084 -16,441 -21,246 -18,844 -15,849 -18,462 -45.52%
NP 17,864 24,153 25,298 31,068 24,548 24,243 28,236 -26.28%
-
NP to SH 14,152 19,732 25,298 31,068 24,548 24,243 28,236 -36.87%
-
Tax Rate 29.34% 27.33% 39.39% 40.61% 43.43% 39.53% 39.53% -
Total Cost 78,152 88,442 91,588 89,198 94,660 82,043 80,906 -2.28%
-
Net Worth 378,001 373,869 372,559 369,033 367,989 362,318 358,717 3.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,231 - - - 11,538 - -
Div Payout % - 46.78% - - - 47.60% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 378,001 373,869 372,559 369,033 367,989 362,318 358,717 3.54%
NOSH 115,244 115,391 115,343 115,322 115,357 115,387 115,343 -0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.61% 21.45% 21.64% 25.83% 20.59% 22.81% 25.87% -
ROE 3.74% 5.28% 6.79% 8.42% 6.67% 6.69% 7.87% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 83.32 97.58 101.34 104.29 103.34 92.11 94.62 -8.12%
EPS 12.28 17.10 21.93 26.94 21.28 21.01 24.48 -36.84%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.28 3.24 3.23 3.20 3.19 3.14 3.11 3.60%
Adjusted Per Share Value based on latest NOSH - 115,300
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.14 98.67 102.43 105.39 104.46 93.14 95.64 -8.17%
EPS 12.40 17.29 22.17 27.23 21.51 21.24 24.74 -36.87%
DPS 0.00 8.09 0.00 0.00 0.00 10.11 0.00 -
NAPS 3.3125 3.2763 3.2648 3.2339 3.2248 3.1751 3.1435 3.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.95 1.83 1.72 1.90 2.00 2.00 2.15 -
P/RPS 2.34 1.88 1.70 1.82 1.94 2.17 2.27 2.04%
P/EPS 15.88 10.70 7.84 7.05 9.40 9.52 8.78 48.39%
EY 6.30 9.34 12.75 14.18 10.64 10.51 11.39 -32.59%
DY 0.00 4.37 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.59 0.56 0.53 0.59 0.63 0.64 0.69 -9.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 23/08/05 17/05/05 15/02/05 10/11/04 24/08/04 17/05/04 -
Price 2.00 1.92 1.78 1.78 1.96 1.90 1.90 -
P/RPS 2.40 1.97 1.76 1.71 1.90 2.06 2.01 12.53%
P/EPS 16.29 11.23 8.12 6.61 9.21 9.04 7.76 63.87%
EY 6.14 8.91 12.32 15.13 10.86 11.06 12.88 -38.94%
DY 0.00 4.17 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.61 0.59 0.55 0.56 0.61 0.61 0.61 0.00%

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