[GNEALY] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -10.94%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 131,764 108,398 116,886 109,142 94,140 46,929 33,765 25.46%
PBT 43,737 33,481 41,740 46,698 37,494 18,926 -16,530 -
Tax -12,140 -10,526 -16,441 -18,462 -13,972 -11,324 16,530 -
NP 31,597 22,954 25,298 28,236 23,522 7,602 0 -
-
NP to SH 25,028 18,730 25,298 28,236 23,522 7,602 -18,996 -
-
Tax Rate 27.76% 31.44% 39.39% 39.53% 37.26% 59.83% - -
Total Cost 100,166 85,444 91,588 80,906 70,617 39,326 33,765 19.85%
-
Net Worth 391,395 375,835 372,559 358,717 428,069 461,700 453,366 -2.41%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 391,395 375,835 372,559 358,717 428,069 461,700 453,366 -2.41%
NOSH 114,109 114,584 115,343 115,343 115,382 115,425 115,360 -0.18%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 23.98% 21.18% 21.64% 25.87% 24.99% 16.20% 0.00% -
ROE 6.39% 4.98% 6.79% 7.87% 5.50% 1.65% -4.19% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 115.47 94.60 101.34 94.62 81.59 40.66 29.27 25.68%
EPS 21.93 16.35 21.93 24.48 20.39 6.59 -16.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.43 3.28 3.23 3.11 3.71 4.00 3.93 -2.24%
Adjusted Per Share Value based on latest NOSH - 115,259
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 115.47 94.99 102.43 95.64 82.50 41.13 29.59 25.46%
EPS 21.93 16.41 22.17 24.74 20.61 6.66 -16.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4299 3.2935 3.2648 3.1435 3.7513 4.046 3.973 -2.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.80 2.00 1.72 2.15 1.85 1.61 1.10 -
P/RPS 2.42 2.11 1.70 2.27 2.27 3.96 3.76 -7.07%
P/EPS 12.77 12.23 7.84 8.78 9.07 24.44 -6.68 -
EY 7.83 8.17 12.75 11.39 11.02 4.09 -14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.61 0.53 0.69 0.50 0.40 0.28 19.60%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 25/05/06 17/05/05 17/05/04 20/05/03 29/05/02 28/05/01 -
Price 3.22 2.23 1.78 1.90 1.91 1.80 1.24 -
P/RPS 2.79 2.36 1.76 2.01 2.34 4.43 4.24 -6.73%
P/EPS 14.68 13.64 8.12 7.76 9.37 27.33 -7.53 -
EY 6.81 7.33 12.32 12.88 10.67 3.66 -13.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.68 0.55 0.61 0.51 0.45 0.32 19.66%

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