[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 65.31%
YoY- -24.7%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 117,600 107,863 108,398 102,454 96,016 112,595 116,886 0.40%
PBT 29,700 25,875 33,481 40,262 25,280 33,237 41,740 -20.28%
Tax -6,980 -7,720 -10,526 -12,016 -7,416 -9,084 -16,441 -43.48%
NP 22,720 18,155 22,954 28,246 17,864 24,153 25,298 -6.90%
-
NP to SH 18,136 15,132 18,730 23,394 14,152 19,732 25,298 -19.88%
-
Tax Rate 23.50% 29.84% 31.44% 29.84% 29.34% 27.33% 39.39% -
Total Cost 94,880 89,708 85,444 74,208 78,152 88,442 91,588 2.37%
-
Net Worth 383,909 381,739 375,835 379,175 378,001 373,869 372,559 2.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 9,170 - - - 9,231 - -
Div Payout % - 60.61% - - - 46.78% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 383,909 381,739 375,835 379,175 378,001 373,869 372,559 2.01%
NOSH 113,919 114,636 114,584 114,901 115,244 115,391 115,343 -0.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.32% 16.83% 21.18% 27.57% 18.61% 21.45% 21.64% -
ROE 4.72% 3.96% 4.98% 6.17% 3.74% 5.28% 6.79% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 103.23 94.09 94.60 89.17 83.32 97.58 101.34 1.23%
EPS 15.92 13.20 16.35 20.36 12.28 17.10 21.93 -19.21%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.37 3.33 3.28 3.30 3.28 3.24 3.23 2.86%
Adjusted Per Share Value based on latest NOSH - 114,431
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 103.06 94.52 94.99 89.78 84.14 98.67 102.43 0.40%
EPS 15.89 13.26 16.41 20.50 12.40 17.29 22.17 -19.89%
DPS 0.00 8.04 0.00 0.00 0.00 8.09 0.00 -
NAPS 3.3643 3.3453 3.2935 3.3228 3.3125 3.2763 3.2648 2.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 2.00 2.00 1.94 1.95 1.83 1.72 -
P/RPS 2.13 2.13 2.11 2.18 2.34 1.88 1.70 16.20%
P/EPS 13.82 15.15 12.23 9.53 15.88 10.70 7.84 45.87%
EY 7.24 6.60 8.17 10.49 6.30 9.34 12.75 -31.40%
DY 0.00 4.00 0.00 0.00 0.00 4.37 0.00 -
P/NAPS 0.65 0.60 0.61 0.59 0.59 0.56 0.53 14.56%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 17/05/05 -
Price 2.36 2.34 2.23 1.93 2.00 1.92 1.78 -
P/RPS 2.29 2.49 2.36 2.16 2.40 1.97 1.76 19.16%
P/EPS 14.82 17.73 13.64 9.48 16.29 11.23 8.12 49.29%
EY 6.75 5.64 7.33 10.55 6.14 8.91 12.32 -33.01%
DY 0.00 3.42 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.70 0.70 0.68 0.58 0.61 0.59 0.55 17.42%

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