[GNEALY] YoY TTM Result on 30-Sep-2002 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 26.13%
YoY- 155.97%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 113,259 106,797 109,846 70,298 38,962 234,109 73,893 -0.45%
PBT 27,065 28,709 41,748 26,280 -32,731 17,168 -136 -
Tax -7,695 -9,326 -16,345 -8,909 33,628 39,688 136 -
NP 19,370 19,383 25,403 17,371 897 56,856 0 -100.00%
-
NP to SH 16,129 17,133 25,403 17,371 -31,037 43,927 -6,092 -
-
Tax Rate 28.43% 32.48% 39.15% 33.90% - -231.17% - -
Total Cost 93,889 87,414 84,443 52,927 38,065 177,253 73,893 -0.25%
-
Net Worth 383,909 378,001 367,989 418,473 343,928 454,418 476,078 0.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,136 9,187 11,526 5,758 1,153 1,133 - -100.00%
Div Payout % 56.65% 53.63% 45.37% 33.15% 0.00% 2.58% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 383,909 378,001 367,989 418,473 343,928 454,418 476,078 0.23%
NOSH 113,919 115,244 115,357 115,282 114,642 115,334 112,814 -0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 17.10% 18.15% 23.13% 24.71% 2.30% 24.29% 0.00% -
ROE 4.20% 4.53% 6.90% 4.15% -9.02% 9.67% -1.28% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 99.42 92.67 95.22 60.98 33.99 202.98 65.50 -0.44%
EPS 14.16 14.87 22.02 15.07 -27.07 38.09 -5.40 -
DPS 8.00 8.00 10.00 5.00 1.01 0.98 0.00 -100.00%
NAPS 3.37 3.28 3.19 3.63 3.00 3.94 4.22 0.24%
Adjusted Per Share Value based on latest NOSH - 115,282
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 99.25 93.59 96.26 61.60 34.14 205.16 64.75 -0.45%
EPS 14.13 15.01 22.26 15.22 -27.20 38.49 -5.34 -
DPS 8.01 8.05 10.10 5.05 1.01 0.99 0.00 -100.00%
NAPS 3.3643 3.3125 3.2248 3.6672 3.0139 3.9822 4.172 0.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 - -
Price 2.20 1.95 2.00 1.90 1.18 2.10 0.00 -
P/RPS 2.21 2.10 2.10 3.12 3.47 1.03 0.00 -100.00%
P/EPS 15.54 13.12 9.08 12.61 -4.36 5.51 0.00 -100.00%
EY 6.44 7.62 11.01 7.93 -22.94 18.14 0.00 -100.00%
DY 3.64 4.10 5.00 2.63 0.85 0.47 0.00 -100.00%
P/NAPS 0.65 0.59 0.63 0.52 0.39 0.53 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/06 15/11/05 10/11/04 20/11/02 19/11/01 24/11/00 - -
Price 2.36 2.00 1.96 1.92 1.55 2.25 0.00 -
P/RPS 2.37 2.16 2.06 3.15 4.56 1.11 0.00 -100.00%
P/EPS 16.67 13.45 8.90 12.74 -5.73 5.91 0.00 -100.00%
EY 6.00 7.43 11.24 7.85 -17.47 16.93 0.00 -100.00%
DY 3.39 4.00 5.10 2.60 0.65 0.44 0.00 -100.00%
P/NAPS 0.70 0.61 0.61 0.53 0.52 0.57 0.00 -100.00%

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