[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -18.57%
YoY- -10.4%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,454 96,016 112,595 116,886 120,266 119,208 106,286 -2.41%
PBT 40,262 25,280 33,237 41,740 52,314 43,392 40,092 0.28%
Tax -12,016 -7,416 -9,084 -16,441 -21,246 -18,844 -15,849 -16.81%
NP 28,246 17,864 24,153 25,298 31,068 24,548 24,243 10.69%
-
NP to SH 23,394 14,152 19,732 25,298 31,068 24,548 24,243 -2.34%
-
Tax Rate 29.84% 29.34% 27.33% 39.39% 40.61% 43.43% 39.53% -
Total Cost 74,208 78,152 88,442 91,588 89,198 94,660 82,043 -6.45%
-
Net Worth 379,175 378,001 373,869 372,559 369,033 367,989 362,318 3.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 9,231 - - - 11,538 -
Div Payout % - - 46.78% - - - 47.60% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 379,175 378,001 373,869 372,559 369,033 367,989 362,318 3.06%
NOSH 114,901 115,244 115,391 115,343 115,322 115,357 115,387 -0.28%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 27.57% 18.61% 21.45% 21.64% 25.83% 20.59% 22.81% -
ROE 6.17% 3.74% 5.28% 6.79% 8.42% 6.67% 6.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.17 83.32 97.58 101.34 104.29 103.34 92.11 -2.13%
EPS 20.36 12.28 17.10 21.93 26.94 21.28 21.01 -2.06%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 10.00 -
NAPS 3.30 3.28 3.24 3.23 3.20 3.19 3.14 3.35%
Adjusted Per Share Value based on latest NOSH - 115,436
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.78 84.14 98.67 102.43 105.39 104.46 93.14 -2.41%
EPS 20.50 12.40 17.29 22.17 27.23 21.51 21.24 -2.33%
DPS 0.00 0.00 8.09 0.00 0.00 0.00 10.11 -
NAPS 3.3228 3.3125 3.2763 3.2648 3.2339 3.2248 3.1751 3.06%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.94 1.95 1.83 1.72 1.90 2.00 2.00 -
P/RPS 2.18 2.34 1.88 1.70 1.82 1.94 2.17 0.30%
P/EPS 9.53 15.88 10.70 7.84 7.05 9.40 9.52 0.06%
EY 10.49 6.30 9.34 12.75 14.18 10.64 10.51 -0.12%
DY 0.00 0.00 4.37 0.00 0.00 0.00 5.00 -
P/NAPS 0.59 0.59 0.56 0.53 0.59 0.63 0.64 -5.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 15/11/05 23/08/05 17/05/05 15/02/05 10/11/04 24/08/04 -
Price 1.93 2.00 1.92 1.78 1.78 1.96 1.90 -
P/RPS 2.16 2.40 1.97 1.76 1.71 1.90 2.06 3.20%
P/EPS 9.48 16.29 11.23 8.12 6.61 9.21 9.04 3.21%
EY 10.55 6.14 8.91 12.32 15.13 10.86 11.06 -3.08%
DY 0.00 0.00 4.17 0.00 0.00 0.00 5.26 -
P/NAPS 0.58 0.61 0.59 0.55 0.56 0.61 0.61 -3.29%

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