[GNEALY] YoY 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- -51.03%
YoY- 6.37%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
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 32,707 30,072 27,532 26,190 21,933 13,768 9,949 21.92%
PBT 11,386 4,980 5,148 8,656 7,742 9,642 -822 -
Tax -3,313 -1,887 -1,708 -3,331 -2,736 -5,600 822 -
NP 8,073 3,093 3,440 5,325 5,006 4,042 0 -
-
NP to SH 6,406 2,351 3,440 5,325 5,006 4,042 -1,175 -
-
Tax Rate 29.10% 37.89% 33.18% 38.48% 35.34% 58.08% - -
Total Cost 24,634 26,979 24,092 20,865 16,927 9,726 9,949 16.30%
-
Net Worth 391,668 374,333 372,859 358,457 427,932 461,942 452,720 -2.38%
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 391,668 374,333 372,859 358,457 427,932 461,942 452,720 -2.38%
NOSH 114,188 114,126 115,436 115,259 115,345 115,485 115,196 -0.14%
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 24.68% 10.29% 12.49% 20.33% 22.82% 29.36% 0.00% -
ROE 1.64% 0.63% 0.92% 1.49% 1.17% 0.88% -0.26% -
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 28.64 26.35 23.85 22.72 19.02 11.92 8.64 22.09%
EPS 5.61 2.06 2.98 4.62 4.34 3.50 -1.02 -
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 28.66 26.35 24.13 22.95 19.22 12.07 8.72 21.92%
EPS 5.61 2.06 3.01 4.67 4.39 3.54 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4323 3.2804 3.2674 3.1412 3.7501 4.0481 3.9673 -2.38%
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 9.78 7.59 7.21 9.46 9.73 13.50 12.74 -4.30%
P/EPS 49.91 97.09 57.72 46.54 42.63 46.00 -107.84 -
EY 2.00 1.03 1.73 2.15 2.35 2.17 -0.93 -
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 11.24 8.46 7.46 8.36 10.04 15.10 14.36 -3.99%
P/EPS 57.40 108.25 59.73 41.13 44.01 51.43 -121.57 -
EY 1.74 0.92 1.67 2.43 2.27 1.94 -0.82 -
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