[GNEALY] QoQ 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- 53.12%
YoY- -13.59%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
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 24,004 24,930 27,532 30,331 29,802 24,429 26,190 -5.63%
PBT 6,320 1,932 5,148 15,309 10,848 5,068 8,656 -18.90%
Tax -1,854 148 -1,708 -5,912 -4,711 -2,002 -3,331 -32.31%
NP 4,466 2,080 3,440 9,397 6,137 3,066 5,325 -11.05%
-
NP to SH 3,538 758 3,440 9,397 6,137 3,066 5,325 -23.83%
-
Tax Rate 29.34% -7.66% 33.18% 38.62% 43.43% 39.50% 38.48% -
Total Cost 19,538 22,850 24,092 20,934 23,665 21,363 20,865 -4.28%
-
Net Worth 378,001 372,109 372,859 368,961 367,989 361,926 358,457 3.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,187 - - - 11,526 - -
Div Payout % - 1,212.12% - - - 375.94% - -
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 378,001 372,109 372,859 368,961 367,989 361,926 358,457 3.59%
NOSH 115,244 114,848 115,436 115,300 115,357 115,263 115,259 -0.00%
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% 8.34% 12.49% 30.98% 20.59% 12.55% 20.33% -
ROE 0.94% 0.20% 0.92% 2.55% 1.67% 0.85% 1.49% -
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 20.83 21.71 23.85 26.31 25.83 21.19 22.72 -5.62%
EPS 3.07 0.66 2.98 8.15 5.32 2.66 4.62 -23.83%
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 21.04 21.85 24.13 26.58 26.12 21.41 22.95 -5.62%
EPS 3.10 0.66 3.01 8.23 5.38 2.69 4.67 -23.88%
DPS 0.00 8.05 0.00 0.00 0.00 10.10 0.00 -
NAPS 3.3125 3.2609 3.2674 3.2333 3.2248 3.1716 3.1412 3.59%
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 9.36 8.43 7.21 7.22 7.74 9.44 9.46 -0.70%
P/EPS 63.52 277.27 57.72 23.31 37.59 75.19 46.54 23.01%
EY 1.57 0.36 1.73 4.29 2.66 1.33 2.15 -18.89%
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 9.60 8.85 7.46 6.77 7.59 8.96 8.36 9.64%
P/EPS 65.15 290.91 59.73 21.84 36.84 71.43 41.13 35.84%
EY 1.54 0.34 1.67 4.58 2.71 1.40 2.43 -26.19%
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