[GNEALY] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -13.17%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 256,108 165,193 113,259 106,797 109,846 70,298 96,366 21.56%
PBT 143,572 71,031 27,065 28,709 41,748 26,280 35,315 32.33%
Tax -34,514 -18,285 -7,695 -9,326 -16,345 -8,909 -13,410 20.78%
NP 109,058 52,746 19,370 19,383 25,403 17,371 21,905 37.80%
-
NP to SH 91,996 42,600 16,129 17,133 25,403 17,371 21,905 33.20%
-
Tax Rate 24.04% 25.74% 28.43% 32.48% 39.15% 33.90% 37.97% -
Total Cost 147,050 112,447 93,889 87,414 84,443 52,927 74,461 14.56%
-
Net Worth 495,332 419,796 383,909 378,001 367,989 418,473 347,581 7.33%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div 22,820 11,411 9,136 9,187 11,526 5,758 5,765 31.63%
Div Payout % 24.81% 26.79% 56.65% 53.63% 45.37% 33.15% 26.32% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 495,332 419,796 383,909 378,001 367,989 418,473 347,581 7.33%
NOSH 114,131 114,075 113,919 115,244 115,357 115,282 115,475 -0.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 42.58% 31.93% 17.10% 18.15% 23.13% 24.71% 22.73% -
ROE 18.57% 10.15% 4.20% 4.53% 6.90% 4.15% 6.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 224.40 144.81 99.42 92.67 95.22 60.98 83.45 21.84%
EPS 80.61 37.34 14.16 14.87 22.02 15.07 18.97 33.51%
DPS 20.00 10.00 8.00 8.00 10.00 5.00 5.00 31.91%
NAPS 4.34 3.68 3.37 3.28 3.19 3.63 3.01 7.58%
Adjusted Per Share Value based on latest NOSH - 115,244
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 224.43 144.76 99.25 93.59 96.26 61.60 84.45 21.56%
EPS 80.62 37.33 14.13 15.01 22.26 15.22 19.20 33.19%
DPS 20.00 10.00 8.01 8.05 10.10 5.05 5.05 31.64%
NAPS 4.3407 3.6788 3.3643 3.3125 3.2248 3.6672 3.0459 7.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 3.68 3.48 2.20 1.95 2.00 1.90 1.60 -
P/RPS 1.64 2.40 2.21 2.10 2.10 3.12 1.92 -3.10%
P/EPS 4.57 9.32 15.54 13.12 9.08 12.61 8.43 -11.51%
EY 21.90 10.73 6.44 7.62 11.01 7.93 11.86 13.03%
DY 5.43 2.87 3.64 4.10 5.00 2.63 3.13 11.63%
P/NAPS 0.85 0.95 0.65 0.59 0.63 0.52 0.53 9.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 18/11/08 13/11/07 15/11/06 15/11/05 10/11/04 20/11/02 18/11/03 -
Price 2.94 4.36 2.36 2.00 1.96 1.92 1.85 -
P/RPS 1.31 3.01 2.37 2.16 2.06 3.15 2.22 -10.00%
P/EPS 3.65 11.68 16.67 13.45 8.90 12.74 9.75 -17.82%
EY 27.42 8.57 6.00 7.43 11.24 7.85 10.25 21.72%
DY 6.80 2.29 3.39 4.00 5.10 2.60 2.70 20.26%
P/NAPS 0.68 1.18 0.70 0.61 0.61 0.53 0.61 2.19%

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