[GNEALY] YoY Cumulative 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- 33.59%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 98,823 81,299 87,665 81,857 70,605 35,197 25,324 25.46%
PBT 32,803 25,111 31,305 35,024 28,121 14,195 -12,398 -
Tax -9,105 -7,895 -12,331 -13,847 -10,479 -8,493 12,398 -
NP 23,698 17,216 18,974 21,177 17,642 5,702 0 -
-
NP to SH 18,771 14,048 18,974 21,177 17,642 5,702 -14,247 -
-
Tax Rate 27.76% 31.44% 39.39% 39.54% 37.26% 59.83% - -
Total Cost 75,125 64,083 68,691 60,680 52,963 29,495 25,324 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 4.80% 3.74% 5.09% 5.90% 4.12% 1.24% -3.14% -
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 86.60 70.95 76.00 70.97 61.19 30.49 21.95 25.69%
EPS 16.45 12.26 16.45 18.36 15.29 4.94 -12.35 -
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 86.60 71.24 76.82 71.73 61.87 30.84 22.19 25.46%
EPS 16.45 12.31 16.63 18.56 15.46 5.00 -12.48 -
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 3.23 2.82 2.26 3.03 3.02 5.28 5.01 -7.05%
P/EPS 17.02 16.31 10.46 11.71 12.10 32.59 -8.91 -
EY 5.88 6.13 9.56 8.54 8.26 3.07 -11.23 -
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 3.72 3.14 2.34 2.68 3.12 5.90 5.65 -6.72%
P/EPS 19.57 18.19 10.82 10.35 12.49 36.44 -10.04 -
EY 5.11 5.50 9.24 9.66 8.01 2.74 -9.96 -
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