[GNEALY] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -7.23%
YoY- -33.56%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 113,259 107,863 106,229 103,689 106,797 112,595 112,094 0.69%
PBT 27,065 25,960 27,043 27,211 28,709 33,237 36,373 -17.87%
Tax -7,695 -7,804 -7,747 -7,568 -9,326 -12,183 -14,333 -33.91%
NP 19,370 18,156 19,296 19,643 19,383 21,054 22,040 -8.24%
-
NP to SH 16,129 15,133 14,806 15,895 17,133 19,732 22,040 -18.77%
-
Tax Rate 28.43% 30.06% 28.65% 27.81% 32.48% 36.65% 39.41% -
Total Cost 93,889 89,707 86,933 84,046 87,414 91,541 90,054 2.81%
-
Net Worth 383,909 380,321 374,333 377,625 378,001 372,109 372,859 1.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,136 9,136 9,187 9,187 9,187 9,187 11,526 -14.33%
Div Payout % 56.65% 60.38% 62.06% 57.80% 53.63% 46.56% 52.30% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 383,909 380,321 374,333 377,625 378,001 372,109 372,859 1.96%
NOSH 113,919 114,210 114,126 114,431 115,244 114,848 115,436 -0.87%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 17.10% 16.83% 18.16% 18.94% 18.15% 18.70% 19.66% -
ROE 4.20% 3.98% 3.96% 4.21% 4.53% 5.30% 5.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.42 94.44 93.08 90.61 92.67 98.04 97.10 1.58%
EPS 14.16 13.25 12.97 13.89 14.87 17.18 19.09 -18.04%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 10.00 -13.81%
NAPS 3.37 3.33 3.28 3.30 3.28 3.24 3.23 2.86%
Adjusted Per Share Value based on latest NOSH - 114,431
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.25 94.52 93.09 90.87 93.59 98.67 98.23 0.69%
EPS 14.13 13.26 12.97 13.93 15.01 17.29 19.31 -18.78%
DPS 8.01 8.01 8.05 8.05 8.05 8.05 10.10 -14.30%
NAPS 3.3643 3.3328 3.2804 3.3092 3.3125 3.2609 3.2674 1.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.20 2.00 2.00 1.94 1.95 1.83 1.72 -
P/RPS 2.21 2.12 2.15 2.14 2.10 1.87 1.77 15.93%
P/EPS 15.54 15.09 15.42 13.97 13.12 10.65 9.01 43.77%
EY 6.44 6.63 6.49 7.16 7.62 9.39 11.10 -30.41%
DY 3.64 4.00 4.00 4.12 4.10 4.37 5.81 -26.76%
P/NAPS 0.65 0.60 0.61 0.59 0.59 0.56 0.53 14.56%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 21/08/06 25/05/06 23/02/06 15/11/05 23/08/05 17/05/05 -
Price 2.36 2.34 2.23 1.93 2.00 1.92 1.78 -
P/RPS 2.37 2.48 2.40 2.13 2.16 1.96 1.83 18.79%
P/EPS 16.67 17.66 17.19 13.89 13.45 11.18 9.32 47.29%
EY 6.00 5.66 5.82 7.20 7.43 8.95 10.73 -32.10%
DY 3.39 3.42 3.59 4.15 4.00 4.17 5.62 -28.58%
P/NAPS 0.70 0.70 0.68 0.58 0.61 0.59 0.55 17.42%

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