[GNEALY] YoY TTM Result on 30-Jun-2005 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -10.47%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 247,359 141,113 107,863 112,595 106,286 92,301 59,635 26.72%
PBT 144,733 52,923 25,960 33,237 40,092 33,458 20,439 38.53%
Tax -32,933 -13,602 -7,804 -12,183 -15,849 -12,034 -6,667 30.47%
NP 111,800 39,321 18,156 21,054 24,243 21,424 13,772 41.72%
-
NP to SH 94,967 31,346 15,133 19,732 24,243 21,424 13,772 37.92%
-
Tax Rate 22.75% 25.70% 30.06% 36.65% 39.53% 35.97% 32.62% -
Total Cost 135,559 101,792 89,707 91,541 82,043 70,877 45,863 19.77%
-
Net Worth 482,659 405,092 380,321 372,109 361,926 341,302 460,672 0.77%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 22,820 11,411 9,136 9,187 11,526 5,765 5,758 25.77%
Div Payout % 24.03% 36.40% 60.38% 46.56% 47.54% 26.91% 41.81% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 482,659 405,092 380,321 372,109 361,926 341,302 460,672 0.77%
NOSH 114,103 114,110 114,210 114,848 115,263 115,304 115,168 -0.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 45.20% 27.86% 16.83% 18.70% 22.81% 23.21% 23.09% -
ROE 19.68% 7.74% 3.98% 5.30% 6.70% 6.28% 2.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 216.78 123.66 94.44 98.04 92.21 80.05 51.78 26.92%
EPS 83.23 27.47 13.25 17.18 21.03 18.58 11.96 38.13%
DPS 20.00 10.00 8.00 8.00 10.00 5.00 5.00 25.96%
NAPS 4.23 3.55 3.33 3.24 3.14 2.96 4.00 0.93%
Adjusted Per Share Value based on latest NOSH - 114,848
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 216.77 123.66 94.52 98.67 93.14 80.89 52.26 26.72%
EPS 83.22 27.47 13.26 17.29 21.24 18.77 12.07 37.91%
DPS 20.00 10.00 8.01 8.05 10.10 5.05 5.05 25.75%
NAPS 4.2297 3.5499 3.3328 3.2609 3.1716 2.9909 4.037 0.77%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 5.50 3.38 2.00 1.83 2.00 1.36 1.83 -
P/RPS 2.54 2.73 2.12 1.87 2.17 1.70 3.53 -5.33%
P/EPS 6.61 12.30 15.09 10.65 9.51 7.32 15.30 -13.04%
EY 15.13 8.13 6.63 9.39 10.52 13.66 6.53 15.01%
DY 3.64 2.96 4.00 4.37 5.00 3.68 2.73 4.90%
P/NAPS 1.30 0.95 0.60 0.56 0.64 0.46 0.46 18.88%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 20/08/07 21/08/06 23/08/05 24/08/04 26/08/03 26/08/02 -
Price 4.30 3.06 2.34 1.92 1.90 1.76 1.90 -
P/RPS 1.98 2.47 2.48 1.96 2.06 2.20 3.67 -9.76%
P/EPS 5.17 11.14 17.66 11.18 9.03 9.47 15.89 -17.05%
EY 19.36 8.98 5.66 8.95 11.07 10.56 6.29 20.58%
DY 4.65 3.27 3.42 4.17 5.26 2.84 2.63 9.95%
P/NAPS 1.02 0.86 0.70 0.59 0.61 0.59 0.48 13.37%

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