[GNEALY] YoY Annualized 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- 1.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 213,920 117,600 96,016 119,208 88,468 104,968 42,032 31.13%
PBT 102,132 29,700 25,280 43,392 29,340 36,768 5,976 60.45%
Tax -25,712 -6,980 -7,416 -18,844 -11,356 -16,860 -4,692 32.76%
NP 76,420 22,720 17,864 24,548 17,984 19,908 1,284 97.53%
-
NP to SH 63,152 18,136 14,152 24,548 17,984 19,908 1,284 91.35%
-
Tax Rate 25.18% 23.50% 29.34% 43.43% 38.70% 45.86% 78.51% -
Total Cost 137,500 94,880 78,152 94,660 70,484 85,060 40,748 22.45%
-
Net Worth 419,796 383,909 378,001 367,989 418,473 347,581 453,985 -1.29%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 419,796 383,909 378,001 367,989 418,473 347,581 453,985 -1.29%
NOSH 114,075 113,919 115,244 115,357 115,282 115,475 114,642 -0.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 35.72% 19.32% 18.61% 20.59% 20.33% 18.97% 3.05% -
ROE 15.04% 4.72% 3.74% 6.67% 4.30% 5.73% 0.28% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 187.53 103.23 83.32 103.34 76.74 90.90 36.66 31.24%
EPS 55.36 15.92 12.28 21.28 15.60 17.24 1.12 91.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.37 3.28 3.19 3.63 3.01 3.96 -1.21%
Adjusted Per Share Value based on latest NOSH - 115,357
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 187.46 103.06 84.14 104.46 77.53 91.99 36.83 31.13%
EPS 55.34 15.89 12.40 21.51 15.76 17.45 1.13 91.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6788 3.3643 3.3125 3.2248 3.6672 3.0459 3.9784 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 28/09/01 -
Price 3.48 2.20 1.95 2.00 1.90 1.60 1.18 -
P/RPS 1.86 2.13 2.34 1.94 2.48 1.76 3.22 -8.73%
P/EPS 6.29 13.82 15.88 9.40 12.18 9.28 105.36 -37.46%
EY 15.91 7.24 6.30 10.64 8.21 10.78 0.95 59.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.59 0.63 0.52 0.53 0.30 21.17%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 13/11/07 15/11/06 15/11/05 10/11/04 20/11/02 18/11/03 19/11/01 -
Price 4.36 2.36 2.00 1.96 1.92 1.85 1.55 -
P/RPS 2.33 2.29 2.40 1.90 2.50 2.04 4.23 -9.45%
P/EPS 7.88 14.82 16.29 9.21 12.31 10.73 138.39 -37.96%
EY 12.70 6.75 6.14 10.86 8.13 9.32 0.72 61.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.70 0.61 0.61 0.53 0.61 0.39 20.25%

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