[GNEALY] YoY Quarter Result on 30-Sep-2005 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 366.75%
YoY- -42.35%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 62,229 53,480 29,400 24,004 29,802 22,177 26,242 18.82%
PBT 24,372 25,533 7,425 6,320 10,848 7,335 9,192 21.50%
Tax -8,009 -6,428 -1,745 -1,854 -4,711 -2,839 -4,215 13.68%
NP 16,363 19,105 5,680 4,466 6,137 4,496 4,977 26.84%
-
NP to SH 12,817 15,788 4,534 3,538 6,137 4,496 4,977 20.80%
-
Tax Rate 32.86% 25.18% 23.50% 29.34% 43.43% 38.70% 45.86% -
Total Cost 45,866 34,375 23,720 19,538 23,665 17,681 21,265 16.59%
-
Net Worth 495,332 419,796 383,909 378,001 367,989 418,473 347,581 7.33%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 495,332 419,796 383,909 378,001 367,989 418,473 347,581 7.33%
NOSH 114,131 114,075 113,919 115,244 115,357 115,282 115,475 -0.23%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 26.29% 35.72% 19.32% 18.61% 20.59% 20.27% 18.97% -
ROE 2.59% 3.76% 1.18% 0.94% 1.67% 1.07% 1.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 54.52 46.88 25.81 20.83 25.83 19.24 22.73 19.09%
EPS 11.23 13.84 3.98 3.07 5.32 3.90 4.31 21.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 3.68 3.37 3.28 3.19 3.63 3.01 7.58%
Adjusted Per Share Value based on latest NOSH - 115,244
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 54.53 46.87 25.76 21.04 26.12 19.43 23.00 18.82%
EPS 11.23 13.84 3.97 3.10 5.38 3.94 4.36 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3407 3.6788 3.3643 3.3125 3.2248 3.6672 3.0459 7.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 3.68 3.48 2.20 1.95 2.00 1.90 1.60 -
P/RPS 6.75 7.42 8.52 9.36 7.74 9.88 7.04 -0.83%
P/EPS 32.77 25.14 55.28 63.52 37.59 48.72 37.12 -2.45%
EY 3.05 3.98 1.81 1.57 2.66 2.05 2.69 2.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.65 0.59 0.63 0.52 0.53 9.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 18/11/08 13/11/07 15/11/06 15/11/05 10/11/04 20/11/02 18/11/03 -
Price 2.94 4.36 2.36 2.00 1.96 1.92 1.85 -
P/RPS 5.39 9.30 9.14 9.60 7.59 9.98 8.14 -7.90%
P/EPS 26.18 31.50 59.30 65.15 36.84 49.23 42.92 -9.40%
EY 3.82 3.17 1.69 1.54 2.71 2.03 2.33 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.70 0.61 0.61 0.53 0.61 2.19%

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