[GNEALY] QoQ 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- -71.19%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 36,716 29,400 26,564 30,072 27,223 24,004 24,930 29.35%
PBT 13,992 7,425 849 4,980 13,811 6,320 1,932 272.97%
Tax -4,047 -1,745 91 -1,887 -4,154 -1,854 148 -
NP 9,945 5,680 940 3,093 9,657 4,466 2,080 183.00%
-
NP to SH 7,831 4,534 1,085 2,351 8,159 3,538 758 372.33%
-
Tax Rate 28.92% 23.50% -10.72% 37.89% 30.08% 29.34% -7.66% -
Total Cost 26,771 23,720 25,624 26,979 17,566 19,538 22,850 11.10%
-
Net Worth 385,842 383,909 380,321 374,333 377,625 378,001 372,109 2.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 9,136 - - - 9,187 -
Div Payout % - - 842.11% - - - 1,212.12% -
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 385,842 383,909 380,321 374,333 377,625 378,001 372,109 2.43%
NOSH 114,154 113,919 114,210 114,126 114,431 115,244 114,848 -0.40%
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 27.09% 19.32% 3.54% 10.29% 35.47% 18.61% 8.34% -
ROE 2.03% 1.18% 0.29% 0.63% 2.16% 0.94% 0.20% -
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 32.16 25.81 23.26 26.35 23.79 20.83 21.71 29.85%
EPS 6.86 3.98 0.95 2.06 7.13 3.07 0.66 374.24%
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 32.18 25.76 23.28 26.35 23.86 21.04 21.85 29.35%
EPS 6.86 3.97 0.95 2.06 7.15 3.10 0.66 374.24%
DPS 0.00 0.00 8.01 0.00 0.00 0.00 8.05 -
NAPS 3.3812 3.3643 3.3328 3.2804 3.3092 3.3125 3.2609 2.43%
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 8.86 8.52 8.60 7.59 8.15 9.36 8.43 3.36%
P/EPS 41.55 55.28 210.53 97.09 27.21 63.52 277.27 -71.68%
EY 2.41 1.81 0.48 1.03 3.68 1.57 0.36 253.97%
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 9.17 9.14 10.06 8.46 8.11 9.60 8.85 2.38%
P/EPS 43.00 59.30 246.32 108.25 27.07 65.15 290.91 -71.94%
EY 2.33 1.69 0.41 0.92 3.69 1.54 0.34 259.52%
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