[GNEALY] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.85%
YoY- -32.82%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 202,073 213,388 125,387 106,229 112,094 103,493 91,155 14.17%
PBT 74,133 128,781 33,652 27,043 36,373 40,361 34,365 13.65%
Tax -21,313 -26,023 -9,014 -7,747 -14,333 -15,402 -13,439 7.98%
NP 52,820 102,758 24,638 19,296 22,040 24,959 20,926 16.66%
-
NP to SH 41,766 87,551 19,856 14,806 22,040 24,959 20,926 12.19%
-
Tax Rate 28.75% 20.21% 26.79% 28.65% 39.41% 38.16% 39.11% -
Total Cost 149,253 110,630 100,749 86,933 90,054 78,534 70,229 13.37%
-
Net Worth 485,065 460,961 391,668 374,333 372,859 358,457 427,932 2.10%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 22,820 - 9,136 9,187 11,526 5,765 5,758 25.77%
Div Payout % 54.64% - 46.02% 62.06% 52.30% 23.10% 27.52% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 485,065 460,961 391,668 374,333 372,859 358,457 427,932 2.10%
NOSH 113,865 114,099 114,188 114,126 115,436 115,259 115,345 -0.21%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 26.14% 48.16% 19.65% 18.16% 19.66% 24.12% 22.96% -
ROE 8.61% 18.99% 5.07% 3.96% 5.91% 6.96% 4.89% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 177.47 187.02 109.81 93.08 97.10 89.79 79.03 14.42%
EPS 36.68 76.73 17.39 12.97 19.09 21.65 18.14 12.43%
DPS 20.00 0.00 8.00 8.00 10.00 5.00 5.00 25.96%
NAPS 4.26 4.04 3.43 3.28 3.23 3.11 3.71 2.32%
Adjusted Per Share Value based on latest NOSH - 114,126
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 177.08 187.00 109.88 93.09 98.23 90.69 79.88 14.17%
EPS 36.60 76.72 17.40 12.97 19.31 21.87 18.34 12.19%
DPS 20.00 0.00 8.01 8.05 10.10 5.05 5.05 25.75%
NAPS 4.2507 4.0395 3.4323 3.2804 3.2674 3.1412 3.7501 2.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.12 4.70 2.80 2.00 1.72 2.15 1.85 -
P/RPS 1.76 2.51 2.55 2.15 1.77 2.39 2.34 -4.63%
P/EPS 8.51 6.13 16.10 15.42 9.01 9.93 10.20 -2.97%
EY 11.76 16.33 6.21 6.49 11.10 10.07 9.81 3.06%
DY 6.41 0.00 2.86 4.00 5.81 2.33 2.70 15.48%
P/NAPS 0.73 1.16 0.82 0.61 0.53 0.69 0.50 6.50%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 22/05/08 22/05/07 25/05/06 17/05/05 17/05/04 20/05/03 -
Price 3.78 5.85 3.22 2.23 1.78 1.90 1.91 -
P/RPS 2.13 3.13 2.93 2.40 1.83 2.12 2.42 -2.10%
P/EPS 10.31 7.62 18.52 17.19 9.32 8.77 10.53 -0.35%
EY 9.70 13.12 5.40 5.82 10.73 11.40 9.50 0.34%
DY 5.29 0.00 2.48 3.59 5.62 2.63 2.62 12.41%
P/NAPS 0.89 1.45 0.94 0.68 0.55 0.61 0.51 9.71%

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