[GNEALY] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -5.82%
YoY- -2.9%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 191,342 122,752 103,689 110,752 99,236 84,986 43,563 27.95%
PBT 113,658 27,246 27,211 39,881 39,447 36,265 -30,289 -
Tax -22,977 -7,588 -7,568 -15,956 -14,807 -12,669 33,101 -
NP 90,681 19,658 19,643 23,925 24,640 23,596 2,812 78.36%
-
NP to SH 77,674 15,801 15,895 23,925 24,640 23,596 -28,979 -
-
Tax Rate 20.22% 27.85% 27.81% 40.01% 37.54% 34.93% - -
Total Cost 100,661 103,094 84,046 86,827 74,596 61,390 40,751 16.25%
-
Net Worth 454,033 385,842 377,625 368,961 354,042 421,988 346,293 4.61%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,818 9,136 9,187 11,526 5,765 5,758 1,153 64.42%
Div Payout % 29.38% 57.82% 57.80% 48.18% 23.40% 24.40% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 454,033 385,842 377,625 368,961 354,042 421,988 346,293 4.61%
NOSH 114,078 114,154 114,431 115,300 115,323 115,297 115,431 -0.19%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 47.39% 16.01% 18.94% 21.60% 24.83% 27.76% 6.46% -
ROE 17.11% 4.10% 4.21% 6.48% 6.96% 5.59% -8.37% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 167.73 107.53 90.61 96.05 86.05 73.71 37.74 28.20%
EPS 68.09 13.84 13.89 20.75 21.37 20.47 -25.11 -
DPS 20.00 8.00 8.00 10.00 5.00 5.00 1.00 64.71%
NAPS 3.98 3.38 3.30 3.20 3.07 3.66 3.00 4.82%
Adjusted Per Share Value based on latest NOSH - 115,300
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 167.68 107.57 90.87 97.05 86.96 74.48 38.18 27.95%
EPS 68.07 13.85 13.93 20.97 21.59 20.68 -25.39 -
DPS 20.00 8.01 8.05 10.10 5.05 5.05 1.01 64.44%
NAPS 3.9788 3.3812 3.3092 3.2333 3.1026 3.698 3.0346 4.61%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.70 2.85 1.94 1.90 1.80 1.90 1.60 -
P/RPS 2.80 2.65 2.14 1.98 2.09 2.58 4.24 -6.67%
P/EPS 6.90 20.59 13.97 9.16 8.42 9.28 -6.37 -
EY 14.49 4.86 7.16 10.92 11.87 10.77 -15.69 -
DY 4.26 2.81 4.12 5.26 2.78 2.63 0.62 37.86%
P/NAPS 1.18 0.84 0.59 0.59 0.59 0.52 0.53 14.26%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 26/02/02 -
Price 4.50 2.95 1.93 1.78 2.10 1.66 1.52 -
P/RPS 2.68 2.74 2.13 1.85 2.44 2.25 4.03 -6.57%
P/EPS 6.61 21.31 13.89 8.58 9.83 8.11 -6.05 -
EY 15.13 4.69 7.20 11.66 10.17 12.33 -16.52 -
DY 4.44 2.71 4.15 5.62 2.38 3.01 0.66 37.37%
P/NAPS 1.13 0.87 0.58 0.56 0.68 0.45 0.51 14.17%

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