[GNEALY] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 2.21%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 125,387 122,752 113,259 107,863 106,229 103,689 106,797 11.30%
PBT 33,652 27,246 27,065 25,960 27,043 27,211 28,709 11.18%
Tax -9,014 -7,588 -7,695 -7,804 -7,747 -7,568 -9,326 -2.24%
NP 24,638 19,658 19,370 18,156 19,296 19,643 19,383 17.35%
-
NP to SH 19,856 15,801 16,129 15,133 14,806 15,895 17,133 10.34%
-
Tax Rate 26.79% 27.85% 28.43% 30.06% 28.65% 27.81% 32.48% -
Total Cost 100,749 103,094 93,889 89,707 86,933 84,046 87,414 9.93%
-
Net Worth 391,668 385,842 383,909 380,321 374,333 377,625 378,001 2.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 9,136 9,136 9,136 9,136 9,187 9,187 9,187 -0.37%
Div Payout % 46.02% 57.82% 56.65% 60.38% 62.06% 57.80% 53.63% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 391,668 385,842 383,909 380,321 374,333 377,625 378,001 2.39%
NOSH 114,188 114,154 113,919 114,210 114,126 114,431 115,244 -0.61%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 19.65% 16.01% 17.10% 16.83% 18.16% 18.94% 18.15% -
ROE 5.07% 4.10% 4.20% 3.98% 3.96% 4.21% 4.53% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.81 107.53 99.42 94.44 93.08 90.61 92.67 11.99%
EPS 17.39 13.84 14.16 13.25 12.97 13.89 14.87 11.01%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 3.43 3.38 3.37 3.33 3.28 3.30 3.28 3.02%
Adjusted Per Share Value based on latest NOSH - 114,210
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.88 107.57 99.25 94.52 93.09 90.87 93.59 11.30%
EPS 17.40 13.85 14.13 13.26 12.97 13.93 15.01 10.36%
DPS 8.01 8.01 8.01 8.01 8.05 8.05 8.05 -0.33%
NAPS 3.4323 3.3812 3.3643 3.3328 3.2804 3.3092 3.3125 2.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.80 2.85 2.20 2.00 2.00 1.94 1.95 -
P/RPS 2.55 2.65 2.21 2.12 2.15 2.14 2.10 13.83%
P/EPS 16.10 20.59 15.54 15.09 15.42 13.97 13.12 14.63%
EY 6.21 4.86 6.44 6.63 6.49 7.16 7.62 -12.76%
DY 2.86 2.81 3.64 4.00 4.00 4.12 4.10 -21.36%
P/NAPS 0.82 0.84 0.65 0.60 0.61 0.59 0.59 24.56%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 29/01/07 15/11/06 21/08/06 25/05/06 23/02/06 15/11/05 -
Price 3.22 2.95 2.36 2.34 2.23 1.93 2.00 -
P/RPS 2.93 2.74 2.37 2.48 2.40 2.13 2.16 22.56%
P/EPS 18.52 21.31 16.67 17.66 17.19 13.89 13.45 23.79%
EY 5.40 4.69 6.00 5.66 5.82 7.20 7.43 -19.18%
DY 2.48 2.71 3.39 3.42 3.59 4.15 4.00 -27.31%
P/NAPS 0.94 0.87 0.70 0.70 0.68 0.58 0.61 33.44%

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