[GNEALY] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -2.03%
YoY- -0.59%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 175,295 225,108 191,342 122,752 103,689 110,752 99,236 9.93%
PBT 39,881 96,828 113,658 27,246 27,211 39,881 39,447 0.18%
Tax -1,689 -26,643 -22,977 -7,588 -7,568 -15,956 -14,807 -30.33%
NP 38,192 70,185 90,681 19,658 19,643 23,925 24,640 7.57%
-
NP to SH 30,831 56,193 77,674 15,801 15,895 23,925 24,640 3.80%
-
Tax Rate 4.24% 27.52% 20.22% 27.85% 27.81% 40.01% 37.54% -
Total Cost 137,103 154,923 100,661 103,094 84,046 86,827 74,596 10.66%
-
Net Worth 507,801 485,265 454,033 385,842 377,625 368,961 354,042 6.18%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,412 22,820 22,818 9,136 9,187 11,526 5,765 12.04%
Div Payout % 37.01% 40.61% 29.38% 57.82% 57.80% 48.18% 23.40% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 507,801 485,265 454,033 385,842 377,625 368,961 354,042 6.18%
NOSH 114,112 114,180 114,078 114,154 114,431 115,300 115,323 -0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.79% 31.18% 47.39% 16.01% 18.94% 21.60% 24.83% -
ROE 6.07% 11.58% 17.11% 4.10% 4.21% 6.48% 6.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 153.62 197.15 167.73 107.53 90.61 96.05 86.05 10.13%
EPS 27.02 49.21 68.09 13.84 13.89 20.75 21.37 3.98%
DPS 10.00 20.00 20.00 8.00 8.00 10.00 5.00 12.23%
NAPS 4.45 4.25 3.98 3.38 3.30 3.20 3.07 6.37%
Adjusted Per Share Value based on latest NOSH - 114,154
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 153.61 197.27 167.68 107.57 90.87 97.05 86.96 9.93%
EPS 27.02 49.24 68.07 13.85 13.93 20.97 21.59 3.80%
DPS 10.00 20.00 20.00 8.01 8.05 10.10 5.05 12.04%
NAPS 4.45 4.2525 3.9788 3.3812 3.3092 3.2333 3.1026 6.18%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 4.14 2.90 4.70 2.85 1.94 1.90 1.80 -
P/RPS 2.70 1.47 2.80 2.65 2.14 1.98 2.09 4.35%
P/EPS 15.32 5.89 6.90 20.59 13.97 9.16 8.42 10.48%
EY 6.53 16.97 14.49 4.86 7.16 10.92 11.87 -9.47%
DY 2.42 6.90 4.26 2.81 4.12 5.26 2.78 -2.28%
P/NAPS 0.93 0.68 1.18 0.84 0.59 0.59 0.59 7.87%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 19/02/09 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 -
Price 4.10 3.02 4.50 2.95 1.93 1.78 2.10 -
P/RPS 2.67 1.53 2.68 2.74 2.13 1.85 2.44 1.51%
P/EPS 15.18 6.14 6.61 21.31 13.89 8.58 9.83 7.50%
EY 6.59 16.30 15.13 4.69 7.20 11.66 10.17 -6.97%
DY 2.44 6.62 4.44 2.71 4.15 5.62 2.38 0.41%
P/NAPS 0.92 0.71 1.13 0.87 0.58 0.56 0.68 5.16%

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