[GNEALY] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 59.25%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 132,232 102,454 120,266 111,334 97,344 42,858 30,750 27.50%
PBT 42,834 40,262 52,314 52,736 40,758 9,106 -23,152 -
Tax -11,584 -12,016 -21,246 -21,032 -15,486 -5,786 23,152 -
NP 31,250 28,246 31,068 31,704 25,272 3,320 0 -
-
NP to SH 24,730 23,394 31,068 31,704 25,272 3,320 -26,144 -
-
Tax Rate 27.04% 29.84% 40.61% 39.88% 37.99% 63.54% - -
Total Cost 100,982 74,208 89,198 79,630 72,072 39,538 30,750 21.90%
-
Net Worth 385,550 379,175 369,033 354,189 422,353 456,499 454,577 -2.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 385,550 379,175 369,033 354,189 422,353 456,499 454,577 -2.70%
NOSH 114,068 114,901 115,322 115,371 115,397 115,277 115,375 -0.18%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.63% 27.57% 25.83% 28.48% 25.96% 7.75% 0.00% -
ROE 6.41% 6.17% 8.42% 8.95% 5.98% 0.73% -5.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 115.92 89.17 104.29 96.50 84.36 37.18 26.65 27.75%
EPS 21.68 20.36 26.94 27.48 21.90 2.88 -22.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.30 3.20 3.07 3.66 3.96 3.94 -2.52%
Adjusted Per Share Value based on latest NOSH - 115,323
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 115.88 89.78 105.39 97.56 85.30 37.56 26.95 27.50%
EPS 21.67 20.50 27.23 27.78 22.15 2.91 -22.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3787 3.3228 3.2339 3.1038 3.7012 4.0004 3.9836 -2.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.85 1.94 1.90 1.80 1.90 1.60 2.10 -
P/RPS 2.46 2.18 1.82 1.87 2.25 4.30 7.88 -17.62%
P/EPS 13.15 9.53 7.05 6.55 8.68 55.56 -9.27 -
EY 7.61 10.49 14.18 15.27 11.53 1.80 -10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.59 0.59 0.59 0.52 0.40 0.53 7.97%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 26/02/02 22/02/01 -
Price 2.95 1.93 1.78 2.10 1.66 1.52 1.58 -
P/RPS 2.54 2.16 1.71 2.18 1.97 4.09 5.93 -13.17%
P/EPS 13.61 9.48 6.61 7.64 7.58 52.78 -6.97 -
EY 7.35 10.55 15.13 13.09 13.19 1.89 -14.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.58 0.56 0.68 0.45 0.38 0.40 13.81%

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