[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -82.07%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 107,863 81,299 51,227 24,004 112,595 87,665 60,133 47.78%
PBT 25,875 25,111 20,131 6,320 33,237 31,305 26,157 -0.72%
Tax -7,720 -7,895 -6,008 -1,854 -9,084 -12,331 -10,623 -19.21%
NP 18,155 17,216 14,123 4,466 24,153 18,974 15,534 10.98%
-
NP to SH 15,132 14,048 11,697 3,538 19,732 18,974 15,534 -1.73%
-
Tax Rate 29.84% 31.44% 29.84% 29.34% 27.33% 39.39% 40.61% -
Total Cost 89,708 64,083 37,104 19,538 88,442 68,691 44,599 59.54%
-
Net Worth 381,739 375,835 379,175 378,001 373,869 372,559 369,033 2.28%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,170 - - - 9,231 - - -
Div Payout % 60.61% - - - 46.78% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 381,739 375,835 379,175 378,001 373,869 372,559 369,033 2.28%
NOSH 114,636 114,584 114,901 115,244 115,391 115,343 115,322 -0.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.83% 21.18% 27.57% 18.61% 21.45% 21.64% 25.83% -
ROE 3.96% 3.74% 3.08% 0.94% 5.28% 5.09% 4.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.09 70.95 44.58 20.83 97.58 76.00 52.14 48.38%
EPS 13.20 12.26 10.18 3.07 17.10 16.45 13.47 -1.34%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.33 3.28 3.30 3.28 3.24 3.23 3.20 2.69%
Adjusted Per Share Value based on latest NOSH - 115,244
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 94.52 71.24 44.89 21.04 98.67 76.82 52.70 47.77%
EPS 13.26 12.31 10.25 3.10 17.29 16.63 13.61 -1.72%
DPS 8.04 0.00 0.00 0.00 8.09 0.00 0.00 -
NAPS 3.3453 3.2935 3.3228 3.3125 3.2763 3.2648 3.2339 2.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.00 2.00 1.94 1.95 1.83 1.72 1.90 -
P/RPS 2.13 2.82 4.35 9.36 1.88 2.26 3.64 -30.10%
P/EPS 15.15 16.31 19.06 63.52 10.70 10.46 14.11 4.86%
EY 6.60 6.13 5.25 1.57 9.34 9.56 7.09 -4.67%
DY 4.00 0.00 0.00 0.00 4.37 0.00 0.00 -
P/NAPS 0.60 0.61 0.59 0.59 0.56 0.53 0.59 1.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 17/05/05 15/02/05 -
Price 2.34 2.23 1.93 2.00 1.92 1.78 1.78 -
P/RPS 2.49 3.14 4.33 9.60 1.97 2.34 3.41 -18.95%
P/EPS 17.73 18.19 18.96 65.15 11.23 10.82 13.21 21.74%
EY 5.64 5.50 5.27 1.54 8.91 9.24 7.57 -17.85%
DY 3.42 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.70 0.68 0.58 0.61 0.59 0.55 0.56 16.08%

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