[GNEALY] YoY TTM 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- 12.49%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 122,752 103,689 110,752 99,236 84,986 43,563 173,181 -5.57%
PBT 27,246 27,211 39,881 39,447 36,265 -30,289 7,147 24.97%
Tax -7,588 -7,568 -15,956 -14,807 -12,669 33,101 41,192 -
NP 19,658 19,643 23,925 24,640 23,596 2,812 48,339 -13.91%
-
NP to SH 15,801 15,895 23,925 24,640 23,596 -28,979 35,267 -12.51%
-
Tax Rate 27.85% 27.81% 40.01% 37.54% 34.93% - -576.35% -
Total Cost 103,094 84,046 86,827 74,596 61,390 40,751 124,842 -3.13%
-
Net Worth 385,842 377,625 368,961 354,042 421,988 346,293 469,516 -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 9,136 9,187 11,526 5,765 5,758 1,153 1,133 41.58%
Div Payout % 57.82% 57.80% 48.18% 23.40% 24.40% 0.00% 3.21% -
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 385,842 377,625 368,961 354,042 421,988 346,293 469,516 -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 16.01% 18.94% 21.60% 24.83% 27.76% 6.46% 27.91% -
ROE 4.10% 4.21% 6.48% 6.96% 5.59% -8.37% 7.51% -
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 107.53 90.61 96.05 86.05 73.71 37.74 145.33 -4.89%
EPS 13.84 13.89 20.75 21.37 20.47 -25.11 29.59 -11.89%
DPS 8.00 8.00 10.00 5.00 5.00 1.00 0.95 42.61%
NAPS 3.38 3.30 3.20 3.07 3.66 3.00 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 107.57 90.87 97.05 86.96 74.48 38.18 151.76 -5.57%
EPS 13.85 13.93 20.97 21.59 20.68 -25.39 30.91 -12.51%
DPS 8.01 8.05 10.10 5.05 5.05 1.01 0.99 41.66%
NAPS 3.3812 3.3092 3.2333 3.1026 3.698 3.0346 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 2.65 2.14 1.98 2.09 2.58 4.24 1.45 10.56%
P/EPS 20.59 13.97 9.16 8.42 9.28 -6.37 7.10 19.40%
EY 4.86 7.16 10.92 11.87 10.77 -15.69 14.09 -16.24%
DY 2.81 4.12 5.26 2.78 2.63 0.62 0.45 35.68%
P/NAPS 0.84 0.59 0.59 0.59 0.52 0.53 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 2.74 2.13 1.85 2.44 2.25 4.03 1.09 16.59%
P/EPS 21.31 13.89 8.58 9.83 8.11 -6.05 5.34 25.92%
EY 4.69 7.20 11.66 10.17 12.33 -16.52 18.73 -20.60%
DY 2.71 4.15 5.62 2.38 3.01 0.66 0.60 28.55%
P/NAPS 0.87 0.58 0.56 0.68 0.45 0.51 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