[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -76.77%
YoY- 1450.47%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 106,286 81,857 55,667 26,242 92,241 70,605 48,672 68.39%
PBT 40,092 35,024 26,368 9,192 33,458 28,121 20,379 57.07%
Tax -15,849 -13,847 -10,516 -4,215 -12,034 -10,479 -7,743 61.28%
NP 24,243 21,177 15,852 4,977 21,424 17,642 12,636 54.46%
-
NP to SH 24,243 21,177 15,852 4,977 21,424 17,642 12,636 54.46%
-
Tax Rate 39.53% 39.54% 39.88% 45.86% 35.97% 37.26% 37.99% -
Total Cost 82,043 60,680 39,815 21,265 70,817 52,963 36,036 73.14%
-
Net Worth 362,318 358,717 354,189 347,581 341,491 428,069 422,353 -9.72%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 11,538 - - - 5,768 - - -
Div Payout % 47.60% - - - 26.93% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 362,318 358,717 354,189 347,581 341,491 428,069 422,353 -9.72%
NOSH 115,387 115,343 115,371 115,475 115,368 115,382 115,397 -0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.81% 25.87% 28.48% 18.97% 23.23% 24.99% 25.96% -
ROE 6.69% 5.90% 4.48% 1.43% 6.27% 4.12% 2.99% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 92.11 70.97 48.25 22.73 79.95 61.19 42.18 68.39%
EPS 21.01 18.36 13.74 4.31 18.57 15.29 10.95 54.47%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.14 3.11 3.07 3.01 2.96 3.71 3.66 -9.71%
Adjusted Per Share Value based on latest NOSH - 115,475
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 93.14 71.73 48.78 23.00 80.83 61.87 42.65 68.40%
EPS 21.24 18.56 13.89 4.36 18.77 15.46 11.07 54.46%
DPS 10.11 0.00 0.00 0.00 5.06 0.00 0.00 -
NAPS 3.1751 3.1435 3.1038 3.0459 2.9926 3.7513 3.7012 -9.72%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.00 2.15 1.80 1.60 1.36 1.85 1.90 -
P/RPS 2.17 3.03 3.73 7.04 1.70 3.02 4.50 -38.53%
P/EPS 9.52 11.71 13.10 37.12 7.32 12.10 17.35 -33.00%
EY 10.51 8.54 7.63 2.69 13.65 8.26 5.76 49.37%
DY 5.00 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 0.64 0.69 0.59 0.53 0.46 0.50 0.52 14.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 17/05/04 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 -
Price 1.90 1.90 2.10 1.85 1.76 1.91 1.66 -
P/RPS 2.06 2.68 4.35 8.14 2.20 3.12 3.94 -35.12%
P/EPS 9.04 10.35 15.28 42.92 9.48 12.49 15.16 -29.17%
EY 11.06 9.66 6.54 2.33 10.55 8.01 6.60 41.12%
DY 5.26 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.61 0.61 0.68 0.61 0.59 0.51 0.45 22.50%

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