[GNEALY] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -6.92%
YoY- 209.4%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 111,334 104,968 92,241 94,140 97,344 88,468 55,799 58.29%
PBT 52,736 36,768 33,458 37,494 40,758 29,340 20,439 87.79%
Tax -21,032 -16,860 -12,034 -13,972 -15,486 -11,356 -11,996 45.25%
NP 31,704 19,908 21,424 23,522 25,272 17,984 8,443 141.00%
-
NP to SH 31,704 19,908 21,424 23,522 25,272 17,984 8,443 141.00%
-
Tax Rate 39.88% 45.86% 35.97% 37.26% 37.99% 38.70% 58.69% -
Total Cost 79,630 85,060 70,817 70,617 72,072 70,484 47,356 41.27%
-
Net Worth 354,189 347,581 341,491 428,069 422,353 418,473 463,672 -16.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 5,768 - - - 5,767 -
Div Payout % - - 26.93% - - - 68.31% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 354,189 347,581 341,491 428,069 422,353 418,473 463,672 -16.39%
NOSH 115,371 115,475 115,368 115,382 115,397 115,282 115,341 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 28.48% 18.97% 23.23% 24.99% 25.96% 20.33% 15.13% -
ROE 8.95% 5.73% 6.27% 5.50% 5.98% 4.30% 1.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 96.50 90.90 79.95 81.59 84.36 76.74 48.38 58.25%
EPS 27.48 17.24 18.57 20.39 21.90 15.60 7.32 140.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.07 3.01 2.96 3.71 3.66 3.63 4.02 -16.40%
Adjusted Per Share Value based on latest NOSH - 115,345
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 97.56 91.99 80.83 82.50 85.30 77.53 48.90 58.28%
EPS 27.78 17.45 18.77 20.61 22.15 15.76 7.40 140.96%
DPS 0.00 0.00 5.06 0.00 0.00 0.00 5.05 -
NAPS 3.1038 3.0459 2.9926 3.7513 3.7012 3.6672 4.0633 -16.39%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.80 1.60 1.36 1.85 1.90 1.90 1.83 -
P/RPS 1.87 1.76 1.70 2.27 2.25 2.48 3.78 -37.36%
P/EPS 6.55 9.28 7.32 9.07 8.68 12.18 25.00 -58.95%
EY 15.27 10.78 13.65 11.02 11.53 8.21 4.00 143.66%
DY 0.00 0.00 3.68 0.00 0.00 0.00 2.73 -
P/NAPS 0.59 0.53 0.46 0.50 0.52 0.52 0.46 17.99%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 26/08/02 -
Price 2.10 1.85 1.76 1.91 1.66 1.92 1.90 -
P/RPS 2.18 2.04 2.20 2.34 1.97 2.50 3.93 -32.41%
P/EPS 7.64 10.73 9.48 9.37 7.58 12.31 25.96 -55.65%
EY 13.09 9.32 10.55 10.67 13.19 8.13 3.85 125.60%
DY 0.00 0.00 2.84 0.00 0.00 0.00 2.63 -
P/NAPS 0.68 0.61 0.59 0.51 0.45 0.53 0.47 27.83%

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