[GNEALY] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 3.99%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 81,299 51,227 24,004 112,595 87,665 60,133 29,802 95.35%
PBT 25,111 20,131 6,320 33,237 31,305 26,157 10,848 75.07%
Tax -7,895 -6,008 -1,854 -9,084 -12,331 -10,623 -4,711 41.13%
NP 17,216 14,123 4,466 24,153 18,974 15,534 6,137 99.03%
-
NP to SH 14,048 11,697 3,538 19,732 18,974 15,534 6,137 73.77%
-
Tax Rate 31.44% 29.84% 29.34% 27.33% 39.39% 40.61% 43.43% -
Total Cost 64,083 37,104 19,538 88,442 68,691 44,599 23,665 94.39%
-
Net Worth 375,835 379,175 378,001 373,869 372,559 369,033 367,989 1.41%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 9,231 - - - -
Div Payout % - - - 46.78% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 375,835 379,175 378,001 373,869 372,559 369,033 367,989 1.41%
NOSH 114,584 114,901 115,244 115,391 115,343 115,322 115,357 -0.44%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.18% 27.57% 18.61% 21.45% 21.64% 25.83% 20.59% -
ROE 3.74% 3.08% 0.94% 5.28% 5.09% 4.21% 1.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 70.95 44.58 20.83 97.58 76.00 52.14 25.83 96.25%
EPS 12.26 10.18 3.07 17.10 16.45 13.47 5.32 74.55%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.28 3.30 3.28 3.24 3.23 3.20 3.19 1.87%
Adjusted Per Share Value based on latest NOSH - 114,848
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 71.24 44.89 21.04 98.67 76.82 52.70 26.12 95.32%
EPS 12.31 10.25 3.10 17.29 16.63 13.61 5.38 73.72%
DPS 0.00 0.00 0.00 8.09 0.00 0.00 0.00 -
NAPS 3.2935 3.3228 3.3125 3.2763 3.2648 3.2339 3.2248 1.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.00 1.94 1.95 1.83 1.72 1.90 2.00 -
P/RPS 2.82 4.35 9.36 1.88 2.26 3.64 7.74 -49.01%
P/EPS 16.31 19.06 63.52 10.70 10.46 14.11 37.59 -42.71%
EY 6.13 5.25 1.57 9.34 9.56 7.09 2.66 74.55%
DY 0.00 0.00 0.00 4.37 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.59 0.56 0.53 0.59 0.63 -2.12%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 15/11/05 23/08/05 17/05/05 15/02/05 10/11/04 -
Price 2.23 1.93 2.00 1.92 1.78 1.78 1.96 -
P/RPS 3.14 4.33 9.60 1.97 2.34 3.41 7.59 -44.50%
P/EPS 18.19 18.96 65.15 11.23 10.82 13.21 36.84 -37.55%
EY 5.50 5.27 1.54 8.91 9.24 7.57 2.71 60.36%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.61 0.59 0.55 0.56 0.61 7.51%

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