[GNEALY] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 64.03%
YoY- 1300.62%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 21,636 21,933 26,555 22,177 20,602 13,768 10,921 57.93%
PBT 5,337 7,742 13,044 7,335 6,244 9,642 3,059 45.07%
Tax -1,555 -2,736 -4,904 -2,839 -3,503 -5,600 -1,720 -6.51%
NP 3,782 5,006 8,140 4,496 2,741 4,042 1,339 100.19%
-
NP to SH 3,782 5,006 8,140 4,496 2,741 4,042 1,339 100.19%
-
Tax Rate 29.14% 35.34% 37.60% 38.70% 56.10% 58.08% 56.23% -
Total Cost 17,854 16,927 18,415 17,681 17,861 9,726 9,582 51.59%
-
Net Worth 341,302 427,932 421,988 418,473 462,975 461,942 457,106 -17.74%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,765 - - - 5,758 - - -
Div Payout % 152.44% - - - 210.08% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 341,302 427,932 421,988 418,473 462,975 461,942 457,106 -17.74%
NOSH 115,304 115,345 115,297 115,282 115,168 115,485 115,431 -0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 17.48% 22.82% 30.65% 20.27% 13.30% 29.36% 12.26% -
ROE 1.11% 1.17% 1.93% 1.07% 0.59% 0.88% 0.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.76 19.02 23.03 19.24 17.89 11.92 9.46 58.04%
EPS 3.28 4.34 7.06 3.90 2.38 3.50 1.16 100.34%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.96 3.71 3.66 3.63 4.02 4.00 3.96 -17.68%
Adjusted Per Share Value based on latest NOSH - 115,282
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 18.96 19.22 23.27 19.43 18.05 12.07 9.57 57.94%
EPS 3.31 4.39 7.13 3.94 2.40 3.54 1.17 100.41%
DPS 5.05 0.00 0.00 0.00 5.05 0.00 0.00 -
NAPS 2.9909 3.7501 3.698 3.6672 4.0572 4.0481 4.0057 -17.74%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.36 1.85 1.90 1.90 1.83 1.61 1.60 -
P/RPS 7.25 9.73 8.25 9.88 10.23 13.50 16.91 -43.22%
P/EPS 41.46 42.63 26.91 48.72 76.89 46.00 137.93 -55.22%
EY 2.41 2.35 3.72 2.05 1.30 2.17 0.72 124.25%
DY 3.68 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.46 0.50 0.52 0.52 0.46 0.40 0.40 9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 20/05/03 17/02/03 20/11/02 26/08/02 29/05/02 26/02/02 -
Price 1.76 1.91 1.66 1.92 1.90 1.80 1.52 -
P/RPS 9.38 10.04 7.21 9.98 10.62 15.10 16.07 -30.22%
P/EPS 53.66 44.01 23.51 49.23 79.83 51.43 131.03 -44.94%
EY 1.86 2.27 4.25 2.03 1.25 1.94 0.76 81.90%
DY 2.84 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.59 0.51 0.45 0.53 0.47 0.45 0.38 34.19%

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