[GNEALY] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.85%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 122,752 113,259 107,863 106,229 103,689 106,797 112,595 5.91%
PBT 27,246 27,065 25,960 27,043 27,211 28,709 33,237 -12.37%
Tax -7,588 -7,695 -7,804 -7,747 -7,568 -9,326 -12,183 -27.00%
NP 19,658 19,370 18,156 19,296 19,643 19,383 21,054 -4.45%
-
NP to SH 15,801 16,129 15,133 14,806 15,895 17,133 19,732 -13.73%
-
Tax Rate 27.85% 28.43% 30.06% 28.65% 27.81% 32.48% 36.65% -
Total Cost 103,094 93,889 89,707 86,933 84,046 87,414 91,541 8.22%
-
Net Worth 385,842 383,909 380,321 374,333 377,625 378,001 372,109 2.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 9,136 9,136 9,136 9,187 9,187 9,187 9,187 -0.36%
Div Payout % 57.82% 56.65% 60.38% 62.06% 57.80% 53.63% 46.56% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 385,842 383,909 380,321 374,333 377,625 378,001 372,109 2.43%
NOSH 114,154 113,919 114,210 114,126 114,431 115,244 114,848 -0.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.01% 17.10% 16.83% 18.16% 18.94% 18.15% 18.70% -
ROE 4.10% 4.20% 3.98% 3.96% 4.21% 4.53% 5.30% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.53 99.42 94.44 93.08 90.61 92.67 98.04 6.33%
EPS 13.84 14.16 13.25 12.97 13.89 14.87 17.18 -13.38%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 3.38 3.37 3.33 3.28 3.30 3.28 3.24 2.85%
Adjusted Per Share Value based on latest NOSH - 114,126
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 107.57 99.25 94.52 93.09 90.87 93.59 98.67 5.90%
EPS 13.85 14.13 13.26 12.97 13.93 15.01 17.29 -13.71%
DPS 8.01 8.01 8.01 8.05 8.05 8.05 8.05 -0.33%
NAPS 3.3812 3.3643 3.3328 3.2804 3.3092 3.3125 3.2609 2.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.85 2.20 2.00 2.00 1.94 1.95 1.83 -
P/RPS 2.65 2.21 2.12 2.15 2.14 2.10 1.87 26.08%
P/EPS 20.59 15.54 15.09 15.42 13.97 13.12 10.65 55.00%
EY 4.86 6.44 6.63 6.49 7.16 7.62 9.39 -35.45%
DY 2.81 3.64 4.00 4.00 4.12 4.10 4.37 -25.44%
P/NAPS 0.84 0.65 0.60 0.61 0.59 0.59 0.56 30.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/01/07 15/11/06 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 -
Price 2.95 2.36 2.34 2.23 1.93 2.00 1.92 -
P/RPS 2.74 2.37 2.48 2.40 2.13 2.16 1.96 24.94%
P/EPS 21.31 16.67 17.66 17.19 13.89 13.45 11.18 53.55%
EY 4.69 6.00 5.66 5.82 7.20 7.43 8.95 -34.92%
DY 2.71 3.39 3.42 3.59 4.15 4.00 4.17 -24.91%
P/NAPS 0.87 0.70 0.70 0.68 0.58 0.61 0.59 29.46%

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