[GNEALY] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 40.52%
YoY- 661.2%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,968 92,241 94,140 97,344 88,468 55,799 46,929 70.94%
PBT 36,768 33,458 37,494 40,758 29,340 20,439 18,926 55.63%
Tax -16,860 -12,034 -13,972 -15,486 -11,356 -11,996 -11,324 30.35%
NP 19,908 21,424 23,522 25,272 17,984 8,443 7,602 89.87%
-
NP to SH 19,908 21,424 23,522 25,272 17,984 8,443 7,602 89.87%
-
Tax Rate 45.86% 35.97% 37.26% 37.99% 38.70% 58.69% 59.83% -
Total Cost 85,060 70,817 70,617 72,072 70,484 47,356 39,326 67.17%
-
Net Worth 347,581 341,491 428,069 422,353 418,473 463,672 461,700 -17.23%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 5,768 - - - 5,767 - -
Div Payout % - 26.93% - - - 68.31% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 347,581 341,491 428,069 422,353 418,473 463,672 461,700 -17.23%
NOSH 115,475 115,368 115,382 115,397 115,282 115,341 115,425 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 18.97% 23.23% 24.99% 25.96% 20.33% 15.13% 16.20% -
ROE 5.73% 6.27% 5.50% 5.98% 4.30% 1.82% 1.65% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 90.90 79.95 81.59 84.36 76.74 48.38 40.66 70.89%
EPS 17.24 18.57 20.39 21.90 15.60 7.32 6.59 89.74%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.01 2.96 3.71 3.66 3.63 4.02 4.00 -17.25%
Adjusted Per Share Value based on latest NOSH - 115,297
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 91.99 80.83 82.50 85.30 77.53 48.90 41.13 70.93%
EPS 17.45 18.77 20.61 22.15 15.76 7.40 6.66 89.94%
DPS 0.00 5.06 0.00 0.00 0.00 5.05 0.00 -
NAPS 3.0459 2.9926 3.7513 3.7012 3.6672 4.0633 4.046 -17.23%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.36 1.85 1.90 1.90 1.83 1.61 -
P/RPS 1.76 1.70 2.27 2.25 2.48 3.78 3.96 -41.73%
P/EPS 9.28 7.32 9.07 8.68 12.18 25.00 24.44 -47.53%
EY 10.78 13.65 11.02 11.53 8.21 4.00 4.09 90.69%
DY 0.00 3.68 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.53 0.46 0.50 0.52 0.52 0.46 0.40 20.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 26/08/02 29/05/02 -
Price 1.85 1.76 1.91 1.66 1.92 1.90 1.80 -
P/RPS 2.04 2.20 2.34 1.97 2.50 3.93 4.43 -40.33%
P/EPS 10.73 9.48 9.37 7.58 12.31 25.96 27.33 -46.35%
EY 9.32 10.55 10.67 13.19 8.13 3.85 3.66 86.37%
DY 0.00 2.84 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.61 0.59 0.51 0.45 0.53 0.47 0.45 22.46%

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