[GNEALY] QoQ 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- 81.05%
YoY- 507.92%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
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 26,242 21,636 21,933 26,555 22,177 20,602 13,768 53.66%
PBT 9,192 5,337 7,742 13,044 7,335 6,244 9,642 -3.13%
Tax -4,215 -1,555 -2,736 -4,904 -2,839 -3,503 -5,600 -17.24%
NP 4,977 3,782 5,006 8,140 4,496 2,741 4,042 14.86%
-
NP to SH 4,977 3,782 5,006 8,140 4,496 2,741 4,042 14.86%
-
Tax Rate 45.86% 29.14% 35.34% 37.60% 38.70% 56.10% 58.08% -
Total Cost 21,265 17,854 16,927 18,415 17,681 17,861 9,726 68.37%
-
Net Worth 347,581 341,302 427,932 421,988 418,473 462,975 461,942 -17.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 5,765 - - - 5,758 - -
Div Payout % - 152.44% - - - 210.08% - -
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 347,581 341,302 427,932 421,988 418,473 462,975 461,942 -17.25%
NOSH 115,475 115,304 115,345 115,297 115,282 115,168 115,485 -0.00%
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% 17.48% 22.82% 30.65% 20.27% 13.30% 29.36% -
ROE 1.43% 1.11% 1.17% 1.93% 1.07% 0.59% 0.88% -
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 22.73 18.76 19.02 23.03 19.24 17.89 11.92 53.71%
EPS 4.31 3.28 4.34 7.06 3.90 2.38 3.50 14.87%
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 23.00 18.96 19.22 23.27 19.43 18.05 12.07 53.64%
EPS 4.36 3.31 4.39 7.13 3.94 2.40 3.54 14.88%
DPS 0.00 5.05 0.00 0.00 0.00 5.05 0.00 -
NAPS 3.0459 2.9909 3.7501 3.698 3.6672 4.0572 4.0481 -17.25%
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 7.04 7.25 9.73 8.25 9.88 10.23 13.50 -35.18%
P/EPS 37.12 41.46 42.63 26.91 48.72 76.89 46.00 -13.31%
EY 2.69 2.41 2.35 3.72 2.05 1.30 2.17 15.38%
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 8.14 9.38 10.04 7.21 9.98 10.62 15.10 -33.73%
P/EPS 42.92 53.66 44.01 23.51 49.23 79.83 51.43 -11.35%
EY 2.33 1.86 2.27 4.25 2.03 1.25 1.94 12.97%
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