[GNEALY] YoY 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- -53.85%
YoY- 43.14%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 49,976 76,261 42,290 26,564 24,930 24,429 21,636 14.95%
PBT 9,030 36,072 20,120 849 1,932 5,068 5,337 9.15%
Tax 5,440 -11,407 -4,497 91 148 -2,002 -1,555 -
NP 14,470 24,665 15,623 940 2,080 3,066 3,782 25.03%
-
NP to SH 11,412 19,991 12,575 1,085 758 3,066 3,782 20.18%
-
Tax Rate -60.24% 31.62% 22.35% -10.72% -7.66% 39.50% 29.14% -
Total Cost 35,506 51,596 26,667 25,624 22,850 21,363 17,854 12.12%
-
Net Worth 497,563 482,659 405,092 380,321 372,109 361,926 341,302 6.47%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,412 22,820 11,411 9,136 9,187 11,526 5,765 12.04%
Div Payout % 100.00% 114.16% 90.74% 842.11% 1,212.12% 375.94% 152.44% -
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 497,563 482,659 405,092 380,321 372,109 361,926 341,302 6.47%
NOSH 114,120 114,103 114,110 114,210 114,848 115,263 115,304 -0.17%
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 28.95% 32.34% 36.94% 3.54% 8.34% 12.55% 17.48% -
ROE 2.29% 4.14% 3.10% 0.29% 0.20% 0.85% 1.11% -
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 43.79 66.83 37.06 23.26 21.71 21.19 18.76 15.15%
EPS 10.00 17.52 11.02 0.95 0.66 2.66 3.28 20.39%
DPS 10.00 20.00 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 43.80 66.83 37.06 23.28 21.85 21.41 18.96 14.96%
EPS 10.00 17.52 11.02 0.95 0.66 2.69 3.31 20.21%
DPS 10.00 20.00 10.00 8.01 8.05 10.10 5.05 12.04%
NAPS 4.3603 4.2297 3.5499 3.3328 3.2609 3.1716 2.9909 6.47%
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 8.40 8.23 9.12 8.60 8.43 9.44 7.25 2.48%
P/EPS 36.80 31.39 30.67 210.53 277.27 75.19 41.46 -1.96%
EY 2.72 3.19 3.26 0.48 0.36 1.33 2.41 2.03%
DY 2.72 3.64 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 9.13 6.43 8.26 10.06 8.85 8.96 9.38 -0.44%
P/EPS 40.00 24.54 27.77 246.32 290.91 71.43 53.66 -4.77%
EY 2.50 4.07 3.60 0.41 0.34 1.40 1.86 5.04%
DY 2.50 4.65 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