[GNEALY] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 118.51%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 36,716 27,223 30,331 29,425 26,555 10,921 7,266 30.98%
PBT 13,992 13,811 15,309 17,176 13,044 3,059 617 68.20%
Tax -4,047 -4,154 -5,912 -6,301 -4,904 -1,720 -617 36.79%
NP 9,945 9,657 9,397 10,875 8,140 1,339 0 -
-
NP to SH 7,831 8,159 9,397 10,875 8,140 1,339 -143 -
-
Tax Rate 28.92% 30.08% 38.62% 36.68% 37.60% 56.23% 100.00% -
Total Cost 26,771 17,566 20,934 18,550 18,415 9,582 7,266 24.26%
-
Net Worth 385,842 377,625 368,961 354,042 421,988 457,106 469,516 -3.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 385,842 377,625 368,961 354,042 421,988 457,106 469,516 -3.21%
NOSH 114,154 114,431 115,300 115,323 115,297 115,431 119,166 -0.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.09% 35.47% 30.98% 36.96% 30.65% 12.26% 0.00% -
ROE 2.03% 2.16% 2.55% 3.07% 1.93% 0.29% -0.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.16 23.79 26.31 25.52 23.03 9.46 6.10 31.90%
EPS 6.86 7.13 8.15 9.43 7.06 1.16 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.30 3.20 3.07 3.66 3.96 3.94 -2.52%
Adjusted Per Share Value based on latest NOSH - 115,323
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.18 23.86 26.58 25.79 23.27 9.57 6.37 30.97%
EPS 6.86 7.15 8.23 9.53 7.13 1.17 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3812 3.3092 3.2333 3.1026 3.698 4.0057 4.1145 -3.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.85 1.94 1.90 1.80 1.90 1.60 2.10 -
P/RPS 8.86 8.15 7.22 7.05 8.25 16.91 34.44 -20.24%
P/EPS 41.55 27.21 23.31 19.09 26.91 137.93 -1,750.00 -
EY 2.41 3.68 4.29 5.24 3.72 0.72 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.59 0.59 0.59 0.52 0.40 0.53 7.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 26/02/02 22/02/01 -
Price 2.95 1.93 1.78 2.10 1.66 1.52 1.58 -
P/RPS 9.17 8.11 6.77 8.23 7.21 16.07 25.91 -15.88%
P/EPS 43.00 27.07 21.84 22.27 23.51 131.03 -1,316.67 -
EY 2.33 3.69 4.58 4.49 4.25 0.76 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.58 0.56 0.68 0.45 0.38 0.40 13.81%

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