[GNEALY] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 153.12%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,004 112,595 87,665 60,133 29,802 106,286 81,857 -55.82%
PBT 6,320 33,237 31,305 26,157 10,848 40,092 35,024 -68.03%
Tax -1,854 -9,084 -12,331 -10,623 -4,711 -15,849 -13,847 -73.79%
NP 4,466 24,153 18,974 15,534 6,137 24,243 21,177 -64.53%
-
NP to SH 3,538 19,732 18,974 15,534 6,137 24,243 21,177 -69.63%
-
Tax Rate 29.34% 27.33% 39.39% 40.61% 43.43% 39.53% 39.54% -
Total Cost 19,538 88,442 68,691 44,599 23,665 82,043 60,680 -52.99%
-
Net Worth 378,001 373,869 372,559 369,033 367,989 362,318 358,717 3.54%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,231 - - - 11,538 - -
Div Payout % - 46.78% - - - 47.60% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 378,001 373,869 372,559 369,033 367,989 362,318 358,717 3.54%
NOSH 115,244 115,391 115,343 115,322 115,357 115,387 115,343 -0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 18.61% 21.45% 21.64% 25.83% 20.59% 22.81% 25.87% -
ROE 0.94% 5.28% 5.09% 4.21% 1.67% 6.69% 5.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.83 97.58 76.00 52.14 25.83 92.11 70.97 -55.80%
EPS 3.07 17.10 16.45 13.47 5.32 21.01 18.36 -69.61%
DPS 0.00 8.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.28 3.24 3.23 3.20 3.19 3.14 3.11 3.60%
Adjusted Per Share Value based on latest NOSH - 115,300
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.04 98.67 76.82 52.70 26.12 93.14 71.73 -55.82%
EPS 3.10 17.29 16.63 13.61 5.38 21.24 18.56 -69.63%
DPS 0.00 8.09 0.00 0.00 0.00 10.11 0.00 -
NAPS 3.3125 3.2763 3.2648 3.2339 3.2248 3.1751 3.1435 3.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.95 1.83 1.72 1.90 2.00 2.00 2.15 -
P/RPS 9.36 1.88 2.26 3.64 7.74 2.17 3.03 111.96%
P/EPS 63.52 10.70 10.46 14.11 37.59 9.52 11.71 208.40%
EY 1.57 9.34 9.56 7.09 2.66 10.51 8.54 -67.63%
DY 0.00 4.37 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.59 0.56 0.53 0.59 0.63 0.64 0.69 -9.90%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 23/08/05 17/05/05 15/02/05 10/11/04 24/08/04 17/05/04 -
Price 2.00 1.92 1.78 1.78 1.96 1.90 1.90 -
P/RPS 9.60 1.97 2.34 3.41 7.59 2.06 2.68 133.93%
P/EPS 65.15 11.23 10.82 13.21 36.84 9.04 10.35 240.53%
EY 1.54 8.91 9.24 7.57 2.71 11.06 9.66 -70.56%
DY 0.00 4.17 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.61 0.59 0.55 0.56 0.61 0.61 0.61 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