[GNEALY] YoY Quarter Result on 30-Sep-2006 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 317.88%
YoY- 28.15%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 41,062 62,229 53,480 29,400 24,004 29,802 22,177 9.19%
PBT 8,667 24,372 25,533 7,425 6,320 10,848 7,335 2.41%
Tax -980 -8,009 -6,428 -1,745 -1,854 -4,711 -2,839 -14.08%
NP 7,687 16,363 19,105 5,680 4,466 6,137 4,496 7.95%
-
NP to SH 6,631 12,817 15,788 4,534 3,538 6,137 4,496 5.70%
-
Tax Rate 11.31% 32.86% 25.18% 23.50% 29.34% 43.43% 38.70% -
Total Cost 33,375 45,866 34,375 23,720 19,538 23,665 17,681 9.49%
-
Net Worth 505,599 495,332 419,796 383,909 378,001 367,989 418,473 2.73%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 505,599 495,332 419,796 383,909 378,001 367,989 418,473 2.73%
NOSH 114,130 114,131 114,075 113,919 115,244 115,357 115,282 -0.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 18.72% 26.29% 35.72% 19.32% 18.61% 20.59% 20.27% -
ROE 1.31% 2.59% 3.76% 1.18% 0.94% 1.67% 1.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 35.98 54.52 46.88 25.81 20.83 25.83 19.24 9.34%
EPS 5.81 11.23 13.84 3.98 3.07 5.32 3.90 5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 4.34 3.68 3.37 3.28 3.19 3.63 2.88%
Adjusted Per Share Value based on latest NOSH - 113,919
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 35.98 54.53 46.87 25.76 21.04 26.12 19.43 9.19%
EPS 5.81 11.23 13.84 3.97 3.10 5.38 3.94 5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4307 4.3407 3.6788 3.3643 3.3125 3.2248 3.6672 2.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 4.16 3.68 3.48 2.20 1.95 2.00 1.90 -
P/RPS 11.56 6.75 7.42 8.52 9.36 7.74 9.88 2.26%
P/EPS 71.60 32.77 25.14 55.28 63.52 37.59 48.72 5.64%
EY 1.40 3.05 3.98 1.81 1.57 2.66 2.05 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.95 0.65 0.59 0.63 0.52 8.81%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 04/11/09 18/11/08 13/11/07 15/11/06 15/11/05 10/11/04 20/11/02 -
Price 4.00 2.94 4.36 2.36 2.00 1.96 1.92 -
P/RPS 11.12 5.39 9.30 9.14 9.60 7.59 9.98 1.55%
P/EPS 68.85 26.18 31.50 59.30 65.15 36.84 49.23 4.90%
EY 1.45 3.82 3.17 1.69 1.54 2.71 2.03 -4.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 1.18 0.70 0.61 0.61 0.53 7.85%

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