[GNEALY] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 100.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 53,480 29,400 24,004 29,802 22,177 26,242 10,508 31.13%
PBT 25,533 7,425 6,320 10,848 7,335 9,192 1,494 60.45%
Tax -6,428 -1,745 -1,854 -4,711 -2,839 -4,215 -1,173 32.76%
NP 19,105 5,680 4,466 6,137 4,496 4,977 321 97.53%
-
NP to SH 15,788 4,534 3,538 6,137 4,496 4,977 321 91.35%
-
Tax Rate 25.18% 23.50% 29.34% 43.43% 38.70% 45.86% 78.51% -
Total Cost 34,375 23,720 19,538 23,665 17,681 21,265 10,187 22.45%
-
Net Worth 419,796 383,909 378,001 367,989 418,473 347,581 453,985 -1.29%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 419,796 383,909 378,001 367,989 418,473 347,581 453,985 -1.29%
NOSH 114,075 113,919 115,244 115,357 115,282 115,475 114,642 -0.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 35.72% 19.32% 18.61% 20.59% 20.27% 18.97% 3.05% -
ROE 3.76% 1.18% 0.94% 1.67% 1.07% 1.43% 0.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 46.88 25.81 20.83 25.83 19.24 22.73 9.17 31.23%
EPS 13.84 3.98 3.07 5.32 3.90 4.31 0.28 91.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.68 3.37 3.28 3.19 3.63 3.01 3.96 -1.21%
Adjusted Per Share Value based on latest NOSH - 115,357
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 46.87 25.76 21.04 26.12 19.43 23.00 9.21 31.13%
EPS 13.84 3.97 3.10 5.38 3.94 4.36 0.28 91.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6788 3.3643 3.3125 3.2248 3.6672 3.0459 3.9784 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 28/09/01 -
Price 3.48 2.20 1.95 2.00 1.90 1.60 1.18 -
P/RPS 7.42 8.52 9.36 7.74 9.88 7.04 12.87 -8.76%
P/EPS 25.14 55.28 63.52 37.59 48.72 37.12 421.43 -37.47%
EY 3.98 1.81 1.57 2.66 2.05 2.69 0.24 59.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.59 0.63 0.52 0.53 0.30 21.17%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 13/11/07 15/11/06 15/11/05 10/11/04 20/11/02 18/11/03 19/11/01 -
Price 4.36 2.36 2.00 1.96 1.92 1.85 1.55 -
P/RPS 9.30 9.14 9.60 7.59 9.98 8.14 16.91 -9.48%
P/EPS 31.50 59.30 65.15 36.84 49.23 42.92 553.57 -37.96%
EY 3.17 1.69 1.54 2.71 2.03 2.33 0.18 61.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.70 0.61 0.61 0.53 0.61 0.39 20.25%

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