[GNEALY] YoY Quarter Result on 31-Mar-2005 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -63.39%
YoY- -35.4%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 54,753 32,707 30,072 27,532 26,190 21,933 13,768 25.84%
PBT 26,509 11,386 4,980 5,148 8,656 7,742 9,642 18.34%
Tax -6,359 -3,313 -1,887 -1,708 -3,331 -2,736 -5,600 2.13%
NP 20,150 8,073 3,093 3,440 5,325 5,006 4,042 30.66%
-
NP to SH 16,283 6,406 2,351 3,440 5,325 5,006 4,042 26.11%
-
Tax Rate 23.99% 29.10% 37.89% 33.18% 38.48% 35.34% 58.08% -
Total Cost 34,603 24,634 26,979 24,092 20,865 16,927 9,726 23.53%
-
Net Worth 460,961 391,668 374,333 372,859 358,457 427,932 461,942 -0.03%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 460,961 391,668 374,333 372,859 358,457 427,932 461,942 -0.03%
NOSH 114,099 114,188 114,126 115,436 115,259 115,345 115,485 -0.20%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 36.80% 24.68% 10.29% 12.49% 20.33% 22.82% 29.36% -
ROE 3.53% 1.64% 0.63% 0.92% 1.49% 1.17% 0.88% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 47.99 28.64 26.35 23.85 22.72 19.02 11.92 26.10%
EPS 14.27 5.61 2.06 2.98 4.62 4.34 3.50 26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.43 3.28 3.23 3.11 3.71 4.00 0.16%
Adjusted Per Share Value based on latest NOSH - 115,436
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 47.98 28.66 26.35 24.13 22.95 19.22 12.07 25.83%
EPS 14.27 5.61 2.06 3.01 4.67 4.39 3.54 26.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0395 3.4323 3.2804 3.2674 3.1412 3.7501 4.0481 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.70 2.80 2.00 1.72 2.15 1.85 1.61 -
P/RPS 9.79 9.78 7.59 7.21 9.46 9.73 13.50 -5.20%
P/EPS 32.93 49.91 97.09 57.72 46.54 42.63 46.00 -5.41%
EY 3.04 2.00 1.03 1.73 2.15 2.35 2.17 5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.82 0.61 0.53 0.69 0.50 0.40 19.39%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 22/05/07 25/05/06 17/05/05 17/05/04 20/05/03 29/05/02 -
Price 5.85 3.22 2.23 1.78 1.90 1.91 1.80 -
P/RPS 12.19 11.24 8.46 7.46 8.36 10.04 15.10 -3.50%
P/EPS 40.99 57.40 108.25 59.73 41.13 44.01 51.43 -3.70%
EY 2.44 1.74 0.92 1.67 2.43 2.27 1.94 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.94 0.68 0.55 0.61 0.51 0.45 21.51%

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