[GNEALY] QoQ Cumulative Quarter 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- 20.1%
YoY- -25.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 66,116 29,400 107,863 81,299 51,227 24,004 112,595 -29.80%
PBT 21,417 7,425 25,875 25,111 20,131 6,320 33,237 -25.33%
Tax -5,792 -1,745 -7,720 -7,895 -6,008 -1,854 -9,084 -25.85%
NP 15,625 5,680 18,155 17,216 14,123 4,466 24,153 -25.14%
-
NP to SH 12,365 4,534 15,132 14,048 11,697 3,538 19,732 -26.70%
-
Tax Rate 27.04% 23.50% 29.84% 31.44% 29.84% 29.34% 27.33% -
Total Cost 50,491 23,720 89,708 64,083 37,104 19,538 88,442 -31.11%
-
Net Worth 385,550 383,909 381,739 375,835 379,175 378,001 373,869 2.06%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 9,170 - - - 9,231 -
Div Payout % - - 60.61% - - - 46.78% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 385,550 383,909 381,739 375,835 379,175 378,001 373,869 2.06%
NOSH 114,068 113,919 114,636 114,584 114,901 115,244 115,391 -0.76%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 23.63% 19.32% 16.83% 21.18% 27.57% 18.61% 21.45% -
ROE 3.21% 1.18% 3.96% 3.74% 3.08% 0.94% 5.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.96 25.81 94.09 70.95 44.58 20.83 97.58 -29.27%
EPS 10.84 3.98 13.20 12.26 10.18 3.07 17.10 -26.14%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.38 3.37 3.33 3.28 3.30 3.28 3.24 2.85%
Adjusted Per Share Value based on latest NOSH - 114,126
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.94 25.76 94.52 71.24 44.89 21.04 98.67 -29.80%
EPS 10.84 3.97 13.26 12.31 10.25 3.10 17.29 -26.68%
DPS 0.00 0.00 8.04 0.00 0.00 0.00 8.09 -
NAPS 3.3787 3.3643 3.3453 3.2935 3.3228 3.3125 3.2763 2.06%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.85 2.20 2.00 2.00 1.94 1.95 1.83 -
P/RPS 4.92 8.52 2.13 2.82 4.35 9.36 1.88 89.57%
P/EPS 26.29 55.28 15.15 16.31 19.06 63.52 10.70 81.78%
EY 3.80 1.81 6.60 6.13 5.25 1.57 9.34 -45.00%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.37 -
P/NAPS 0.84 0.65 0.60 0.61 0.59 0.59 0.56 30.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/01/07 15/11/06 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 -
Price 2.95 2.36 2.34 2.23 1.93 2.00 1.92 -
P/RPS 5.09 9.14 2.49 3.14 4.33 9.60 1.97 87.96%
P/EPS 27.21 59.30 17.73 18.19 18.96 65.15 11.23 80.10%
EY 3.67 1.69 5.64 5.50 5.27 1.54 8.91 -44.55%
DY 0.00 0.00 3.42 0.00 0.00 0.00 4.17 -
P/NAPS 0.87 0.70 0.70 0.68 0.58 0.61 0.59 29.46%

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