[GNEALY] YoY TTM 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- 4.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 165,193 113,259 106,797 109,846 70,298 96,366 38,962 27.20%
PBT 71,031 27,065 28,709 41,748 26,280 35,315 -32,731 -
Tax -18,285 -7,695 -9,326 -16,345 -8,909 -13,410 33,628 -
NP 52,746 19,370 19,383 25,403 17,371 21,905 897 97.13%
-
NP to SH 42,600 16,129 17,133 25,403 17,371 21,905 -31,037 -
-
Tax Rate 25.74% 28.43% 32.48% 39.15% 33.90% 37.97% - -
Total Cost 112,447 93,889 87,414 84,443 52,927 74,461 38,065 19.77%
-
Net Worth 419,796 383,909 378,001 367,989 418,473 347,581 343,928 3.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div 11,411 9,136 9,187 11,526 5,758 5,765 1,153 46.50%
Div Payout % 26.79% 56.65% 53.63% 45.37% 33.15% 26.32% 0.00% -
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 419,796 383,909 378,001 367,989 418,473 347,581 343,928 3.37%
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 31.93% 17.10% 18.15% 23.13% 24.71% 22.73% 2.30% -
ROE 10.15% 4.20% 4.53% 6.90% 4.15% 6.30% -9.02% -
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 144.81 99.42 92.67 95.22 60.98 83.45 33.99 27.30%
EPS 37.34 14.16 14.87 22.02 15.07 18.97 -27.07 -
DPS 10.00 8.00 8.00 10.00 5.00 5.00 1.01 46.51%
NAPS 3.68 3.37 3.28 3.19 3.63 3.01 3.00 3.46%
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 144.76 99.25 93.59 96.26 61.60 84.45 34.14 27.20%
EPS 37.33 14.13 15.01 22.26 15.22 19.20 -27.20 -
DPS 10.00 8.01 8.05 10.10 5.05 5.05 1.01 46.51%
NAPS 3.6788 3.3643 3.3125 3.2248 3.6672 3.0459 3.0139 3.37%
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 2.40 2.21 2.10 2.10 3.12 1.92 3.47 -5.95%
P/EPS 9.32 15.54 13.12 9.08 12.61 8.43 -4.36 -
EY 10.73 6.44 7.62 11.01 7.93 11.86 -22.94 -
DY 2.87 3.64 4.10 5.00 2.63 3.13 0.85 22.47%
P/NAPS 0.95 0.65 0.59 0.63 0.52 0.53 0.39 15.98%
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 3.01 2.37 2.16 2.06 3.15 2.22 4.56 -6.68%
P/EPS 11.68 16.67 13.45 8.90 12.74 9.75 -5.73 -
EY 8.57 6.00 7.43 11.24 7.85 10.25 -17.47 -
DY 2.29 3.39 4.00 5.10 2.60 2.70 0.65 23.34%
P/NAPS 1.18 0.70 0.61 0.61 0.53 0.61 0.52 14.62%

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