[GNEALY] YoY Cumulative Quarter 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- 7.72%
YoY- -23.31%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 175,788 247,490 141,113 107,863 112,595 106,286 92,241 11.33%
PBT 47,091 144,733 52,923 25,875 33,237 40,092 33,458 5.85%
Tax -4,466 -32,933 -13,602 -7,720 -9,084 -15,849 -12,034 -15.21%
NP 42,625 111,800 39,321 18,155 24,153 24,243 21,424 12.13%
-
NP to SH 33,187 94,967 31,346 15,132 19,732 24,243 21,424 7.55%
-
Tax Rate 9.48% 22.75% 25.70% 29.84% 27.33% 39.53% 35.97% -
Total Cost 133,163 135,690 101,792 89,708 88,442 82,043 70,817 11.08%
-
Net Worth 497,405 482,593 405,090 381,739 373,869 362,318 341,491 6.46%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,408 34,226 11,410 9,170 9,231 11,538 5,768 12.02%
Div Payout % 34.38% 36.04% 36.40% 60.61% 46.78% 47.60% 26.93% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 497,405 482,593 405,090 381,739 373,869 362,318 341,491 6.46%
NOSH 114,083 114,088 114,109 114,636 115,391 115,387 115,368 -0.18%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 24.25% 45.17% 27.86% 16.83% 21.45% 22.81% 23.23% -
ROE 6.67% 19.68% 7.74% 3.96% 5.28% 6.69% 6.27% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.09 216.93 123.66 94.09 97.58 92.11 79.95 11.54%
EPS 29.09 83.24 27.47 13.20 17.10 21.01 18.57 7.76%
DPS 10.00 30.00 10.00 8.00 8.00 10.00 5.00 12.23%
NAPS 4.36 4.23 3.55 3.33 3.24 3.14 2.96 6.66%
Adjusted Per Share Value based on latest NOSH - 114,210
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 154.05 216.88 123.66 94.52 98.67 93.14 80.83 11.33%
EPS 29.08 83.22 27.47 13.26 17.29 21.24 18.77 7.56%
DPS 10.00 29.99 10.00 8.04 8.09 10.11 5.06 12.01%
NAPS 4.3589 4.2291 3.5499 3.3453 3.2763 3.1751 2.9926 6.46%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.68 5.50 3.38 2.00 1.83 2.00 1.36 -
P/RPS 2.39 2.54 2.73 2.13 1.88 2.17 1.70 5.83%
P/EPS 12.65 6.61 12.30 15.15 10.70 9.52 7.32 9.53%
EY 7.90 15.13 8.13 6.60 9.34 10.51 13.65 -8.70%
DY 2.72 5.45 2.96 4.00 4.37 5.00 3.68 -4.90%
P/NAPS 0.84 1.30 0.95 0.60 0.56 0.64 0.46 10.54%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 15/08/08 20/08/07 21/08/06 23/08/05 24/08/04 26/08/03 -
Price 4.00 4.30 3.06 2.34 1.92 1.90 1.76 -
P/RPS 2.60 1.98 2.47 2.49 1.97 2.06 2.20 2.82%
P/EPS 13.75 5.17 11.14 17.73 11.23 9.04 9.48 6.38%
EY 7.27 19.36 8.98 5.64 8.91 11.06 10.55 -6.01%
DY 2.50 6.98 3.27 3.42 4.17 5.26 2.84 -2.10%
P/NAPS 0.92 1.02 0.86 0.70 0.59 0.61 0.59 7.67%

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