[GNEALY] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -22.0%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 247,490 141,113 107,863 112,595 106,286 92,241 55,799 28.15%
PBT 144,733 52,923 25,875 33,237 40,092 33,458 20,439 38.53%
Tax -32,933 -13,602 -7,720 -9,084 -15,849 -12,034 -11,996 18.31%
NP 111,800 39,321 18,155 24,153 24,243 21,424 8,443 53.75%
-
NP to SH 94,967 31,346 15,132 19,732 24,243 21,424 8,443 49.63%
-
Tax Rate 22.75% 25.70% 29.84% 27.33% 39.53% 35.97% 58.69% -
Total Cost 135,690 101,792 89,708 88,442 82,043 70,817 47,356 19.15%
-
Net Worth 482,593 405,090 381,739 373,869 362,318 341,491 463,672 0.66%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 34,226 11,410 9,170 9,231 11,538 5,768 5,767 34.51%
Div Payout % 36.04% 36.40% 60.61% 46.78% 47.60% 26.93% 68.31% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 482,593 405,090 381,739 373,869 362,318 341,491 463,672 0.66%
NOSH 114,088 114,109 114,636 115,391 115,387 115,368 115,341 -0.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 45.17% 27.86% 16.83% 21.45% 22.81% 23.23% 15.13% -
ROE 19.68% 7.74% 3.96% 5.28% 6.69% 6.27% 1.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 216.93 123.66 94.09 97.58 92.11 79.95 48.38 28.38%
EPS 83.24 27.47 13.20 17.10 21.01 18.57 7.32 49.90%
DPS 30.00 10.00 8.00 8.00 10.00 5.00 5.00 34.76%
NAPS 4.23 3.55 3.33 3.24 3.14 2.96 4.02 0.85%
Adjusted Per Share Value based on latest NOSH - 114,848
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 216.88 123.66 94.52 98.67 93.14 80.83 48.90 28.15%
EPS 83.22 27.47 13.26 17.29 21.24 18.77 7.40 49.62%
DPS 29.99 10.00 8.04 8.09 10.11 5.06 5.05 34.53%
NAPS 4.2291 3.5499 3.3453 3.2763 3.1751 2.9926 4.0633 0.66%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 5.50 3.38 2.00 1.83 2.00 1.36 1.83 -
P/RPS 2.54 2.73 2.13 1.88 2.17 1.70 3.78 -6.40%
P/EPS 6.61 12.30 15.15 10.70 9.52 7.32 25.00 -19.86%
EY 15.13 8.13 6.60 9.34 10.51 13.65 4.00 24.79%
DY 5.45 2.96 4.00 4.37 5.00 3.68 2.73 12.20%
P/NAPS 1.30 0.95 0.60 0.56 0.64 0.46 0.46 18.88%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 20/08/07 21/08/06 23/08/05 24/08/04 26/08/03 26/08/02 -
Price 4.30 3.06 2.34 1.92 1.90 1.76 1.90 -
P/RPS 1.98 2.47 2.49 1.97 2.06 2.20 3.93 -10.78%
P/EPS 5.17 11.14 17.73 11.23 9.04 9.48 25.96 -23.56%
EY 19.36 8.98 5.64 8.91 11.06 10.55 3.85 30.85%
DY 6.98 3.27 3.42 4.17 5.26 2.84 2.63 17.64%
P/NAPS 1.02 0.86 0.70 0.59 0.61 0.59 0.47 13.77%

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