[GNEALY] YoY Annualized 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- 26.56%
YoY- -2.01%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 232,690 132,232 102,454 120,266 111,334 97,344 42,858 32.55%
PBT 164,304 42,834 40,262 52,314 52,736 40,758 9,106 61.91%
Tax -30,334 -11,584 -12,016 -21,246 -21,032 -15,486 -5,786 31.78%
NP 133,970 31,250 28,246 31,068 31,704 25,272 3,320 85.14%
-
NP to SH 117,386 24,730 23,394 31,068 31,704 25,272 3,320 81.11%
-
Tax Rate 18.46% 27.04% 29.84% 40.61% 39.88% 37.99% 63.54% -
Total Cost 98,720 100,982 74,208 89,198 79,630 72,072 39,538 16.46%
-
Net Worth 454,117 385,550 379,175 369,033 354,189 422,353 456,499 -0.08%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,819 - - - - - - -
Div Payout % 19.44% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 454,117 385,550 379,175 369,033 354,189 422,353 456,499 -0.08%
NOSH 114,099 114,068 114,901 115,322 115,371 115,397 115,277 -0.17%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 57.57% 23.63% 27.57% 25.83% 28.48% 25.96% 7.75% -
ROE 25.85% 6.41% 6.17% 8.42% 8.95% 5.98% 0.73% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 203.94 115.92 89.17 104.29 96.50 84.36 37.18 32.78%
EPS 102.88 21.68 20.36 26.94 27.48 21.90 2.88 81.42%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.38 3.30 3.20 3.07 3.66 3.96 0.08%
Adjusted Per Share Value based on latest NOSH - 115,300
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 203.91 115.88 89.78 105.39 97.56 85.30 37.56 32.55%
EPS 102.87 21.67 20.50 27.23 27.78 22.15 2.91 81.11%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9795 3.3787 3.3228 3.2339 3.1038 3.7012 4.0004 -0.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.70 2.85 1.94 1.90 1.80 1.90 1.60 -
P/RPS 2.30 2.46 2.18 1.82 1.87 2.25 4.30 -9.89%
P/EPS 4.57 13.15 9.53 7.05 6.55 8.68 55.56 -34.04%
EY 21.89 7.61 10.49 14.18 15.27 11.53 1.80 51.61%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.84 0.59 0.59 0.59 0.52 0.40 19.74%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 26/02/02 -
Price 4.50 2.95 1.93 1.78 2.10 1.66 1.52 -
P/RPS 2.21 2.54 2.16 1.71 2.18 1.97 4.09 -9.74%
P/EPS 4.37 13.61 9.48 6.61 7.64 7.58 52.78 -33.96%
EY 22.86 7.35 10.55 15.13 13.09 13.19 1.89 51.47%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.87 0.58 0.56 0.68 0.45 0.38 19.90%

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