[GNEALY] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -28.28%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 248,916 213,920 117,600 96,016 119,208 88,468 104,968 18.82%
PBT 97,488 102,132 29,700 25,280 43,392 29,340 36,768 21.50%
Tax -32,036 -25,712 -6,980 -7,416 -18,844 -11,356 -16,860 13.68%
NP 65,452 76,420 22,720 17,864 24,548 17,984 19,908 26.84%
-
NP to SH 51,268 63,152 18,136 14,152 24,548 17,984 19,908 20.80%
-
Tax Rate 32.86% 25.18% 23.50% 29.34% 43.43% 38.70% 45.86% -
Total Cost 183,464 137,500 94,880 78,152 94,660 70,484 85,060 16.59%
-
Net Worth 495,332 419,796 383,909 378,001 367,989 418,473 347,581 7.33%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 495,332 419,796 383,909 378,001 367,989 418,473 347,581 7.33%
NOSH 114,131 114,075 113,919 115,244 115,357 115,282 115,475 -0.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 26.29% 35.72% 19.32% 18.61% 20.59% 20.33% 18.97% -
ROE 10.35% 15.04% 4.72% 3.74% 6.67% 4.30% 5.73% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 218.10 187.53 103.23 83.32 103.34 76.74 90.90 19.10%
EPS 44.92 55.36 15.92 12.28 21.28 15.60 17.24 21.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 3.68 3.37 3.28 3.19 3.63 3.01 7.58%
Adjusted Per Share Value based on latest NOSH - 115,244
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 218.13 187.46 103.06 84.14 104.46 77.53 91.99 18.82%
EPS 44.93 55.34 15.89 12.40 21.51 15.76 17.45 20.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3407 3.6788 3.3643 3.3125 3.2248 3.6672 3.0459 7.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 3.68 3.48 2.20 1.95 2.00 1.90 1.60 -
P/RPS 1.69 1.86 2.13 2.34 1.94 2.48 1.76 -0.80%
P/EPS 8.19 6.29 13.82 15.88 9.40 12.18 9.28 -2.46%
EY 12.21 15.91 7.24 6.30 10.64 8.21 10.78 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.65 0.59 0.63 0.52 0.53 9.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 18/11/08 13/11/07 15/11/06 15/11/05 10/11/04 20/11/02 18/11/03 -
Price 2.94 4.36 2.36 2.00 1.96 1.92 1.85 -
P/RPS 1.35 2.33 2.29 2.40 1.90 2.50 2.04 -7.91%
P/EPS 6.54 7.88 14.82 16.29 9.21 12.31 10.73 -9.41%
EY 15.28 12.70 6.75 6.14 10.86 8.13 9.32 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.70 0.61 0.61 0.53 0.61 2.19%

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