[GNEALY] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -11.32%
YoY- 203.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 106,229 112,094 103,493 91,155 49,378 112,620 212,597 -10.91%
PBT 27,043 36,373 40,361 34,365 -19,825 -8,023 24,850 1.41%
Tax -7,747 -14,333 -15,402 -13,439 30,313 12,398 27,631 -
NP 19,296 22,040 24,959 20,926 10,488 4,375 52,481 -15.35%
-
NP to SH 14,806 22,040 24,959 20,926 -20,128 -9,872 46,389 -17.32%
-
Tax Rate 28.65% 39.41% 38.16% 39.11% - - -111.19% -
Total Cost 86,933 90,054 78,534 70,229 38,890 108,245 160,116 -9.67%
-
Net Worth 374,333 372,859 358,457 427,932 461,942 452,720 490,443 -4.40%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,187 11,526 5,765 5,758 1,153 1,133 - -
Div Payout % 62.06% 52.30% 23.10% 27.52% 0.00% 0.00% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 374,333 372,859 358,457 427,932 461,942 452,720 490,443 -4.40%
NOSH 114,126 115,436 115,259 115,345 115,485 115,196 109,964 0.62%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 18.16% 19.66% 24.12% 22.96% 21.24% 3.88% 24.69% -
ROE 3.96% 5.91% 6.96% 4.89% -4.36% -2.18% 9.46% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 93.08 97.10 89.79 79.03 42.76 97.76 193.33 -11.46%
EPS 12.97 19.09 21.65 18.14 -17.43 -8.57 42.19 -17.83%
DPS 8.00 10.00 5.00 5.00 1.00 0.98 0.00 -
NAPS 3.28 3.23 3.11 3.71 4.00 3.93 4.46 -4.99%
Adjusted Per Share Value based on latest NOSH - 115,345
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 93.09 98.23 90.69 79.88 43.27 98.69 186.30 -10.91%
EPS 12.97 19.31 21.87 18.34 -17.64 -8.65 40.65 -17.32%
DPS 8.05 10.10 5.05 5.05 1.01 0.99 0.00 -
NAPS 3.2804 3.2674 3.1412 3.7501 4.0481 3.9673 4.2979 -4.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.00 1.72 2.15 1.85 1.61 1.10 3.28 -
P/RPS 2.15 1.77 2.39 2.34 3.77 1.13 1.70 3.98%
P/EPS 15.42 9.01 9.93 10.20 -9.24 -12.84 7.78 12.07%
EY 6.49 11.10 10.07 9.81 -10.83 -7.79 12.86 -10.76%
DY 4.00 5.81 2.33 2.70 0.62 0.89 0.00 -
P/NAPS 0.61 0.53 0.69 0.50 0.40 0.28 0.74 -3.16%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 17/05/05 17/05/04 20/05/03 29/05/02 28/05/01 - -
Price 2.23 1.78 1.90 1.91 1.80 1.24 0.00 -
P/RPS 2.40 1.83 2.12 2.42 4.21 1.27 0.00 -
P/EPS 17.19 9.32 8.77 10.53 -10.33 -14.47 0.00 -
EY 5.82 10.73 11.40 9.50 -9.68 -6.91 0.00 -
DY 3.59 5.62 2.63 2.62 0.56 0.79 0.00 -
P/NAPS 0.68 0.55 0.61 0.51 0.45 0.32 0.00 -

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