[GNEALY] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 100.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,930 27,532 30,331 29,802 24,429 26,190 29,425 -10.47%
PBT 1,932 5,148 15,309 10,848 5,068 8,656 17,176 -76.72%
Tax 148 -1,708 -5,912 -4,711 -2,002 -3,331 -6,301 -
NP 2,080 3,440 9,397 6,137 3,066 5,325 10,875 -66.83%
-
NP to SH 758 3,440 9,397 6,137 3,066 5,325 10,875 -83.09%
-
Tax Rate -7.66% 33.18% 38.62% 43.43% 39.50% 38.48% 36.68% -
Total Cost 22,850 24,092 20,934 23,665 21,363 20,865 18,550 14.92%
-
Net Worth 372,109 372,859 368,961 367,989 361,926 358,457 354,042 3.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,187 - - - 11,526 - - -
Div Payout % 1,212.12% - - - 375.94% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 372,109 372,859 368,961 367,989 361,926 358,457 354,042 3.37%
NOSH 114,848 115,436 115,300 115,357 115,263 115,259 115,323 -0.27%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.34% 12.49% 30.98% 20.59% 12.55% 20.33% 36.96% -
ROE 0.20% 0.92% 2.55% 1.67% 0.85% 1.49% 3.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.71 23.85 26.31 25.83 21.19 22.72 25.52 -10.22%
EPS 0.66 2.98 8.15 5.32 2.66 4.62 9.43 -83.04%
DPS 8.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.24 3.23 3.20 3.19 3.14 3.11 3.07 3.66%
Adjusted Per Share Value based on latest NOSH - 115,357
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.85 24.13 26.58 26.12 21.41 22.95 25.79 -10.47%
EPS 0.66 3.01 8.23 5.38 2.69 4.67 9.53 -83.16%
DPS 8.05 0.00 0.00 0.00 10.10 0.00 0.00 -
NAPS 3.2609 3.2674 3.2333 3.2248 3.1716 3.1412 3.1026 3.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.83 1.72 1.90 2.00 2.00 2.15 1.80 -
P/RPS 8.43 7.21 7.22 7.74 9.44 9.46 7.05 12.66%
P/EPS 277.27 57.72 23.31 37.59 75.19 46.54 19.09 496.26%
EY 0.36 1.73 4.29 2.66 1.33 2.15 5.24 -83.25%
DY 4.37 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.59 0.63 0.64 0.69 0.59 -3.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 17/05/05 15/02/05 10/11/04 24/08/04 17/05/04 26/02/04 -
Price 1.92 1.78 1.78 1.96 1.90 1.90 2.10 -
P/RPS 8.85 7.46 6.77 7.59 8.96 8.36 8.23 4.96%
P/EPS 290.91 59.73 21.84 36.84 71.43 41.13 22.27 455.52%
EY 0.34 1.67 4.58 2.71 1.40 2.43 4.49 -82.12%
DY 4.17 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.59 0.55 0.56 0.61 0.61 0.61 0.68 -9.03%

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