[GNEALY] QoQ 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- -38.5%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
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 29,425 26,242 21,636 21,933 26,555 22,177 20,602 26.74%
PBT 17,176 9,192 5,337 7,742 13,044 7,335 6,244 95.96%
Tax -6,301 -4,215 -1,555 -2,736 -4,904 -2,839 -3,503 47.74%
NP 10,875 4,977 3,782 5,006 8,140 4,496 2,741 149.99%
-
NP to SH 10,875 4,977 3,782 5,006 8,140 4,496 2,741 149.99%
-
Tax Rate 36.68% 45.86% 29.14% 35.34% 37.60% 38.70% 56.10% -
Total Cost 18,550 21,265 17,854 16,927 18,415 17,681 17,861 2.54%
-
Net Worth 354,042 347,581 341,302 427,932 421,988 418,473 462,975 -16.33%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 5,765 - - - 5,758 -
Div Payout % - - 152.44% - - - 210.08% -
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 354,042 347,581 341,302 427,932 421,988 418,473 462,975 -16.33%
NOSH 115,323 115,475 115,304 115,345 115,297 115,282 115,168 0.08%
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 36.96% 18.97% 17.48% 22.82% 30.65% 20.27% 13.30% -
ROE 3.07% 1.43% 1.11% 1.17% 1.93% 1.07% 0.59% -
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 25.52 22.73 18.76 19.02 23.03 19.24 17.89 26.63%
EPS 9.43 4.31 3.28 4.34 7.06 3.90 2.38 149.76%
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 25.79 23.00 18.96 19.22 23.27 19.43 18.05 26.77%
EPS 9.53 4.36 3.31 4.39 7.13 3.94 2.40 150.12%
DPS 0.00 0.00 5.05 0.00 0.00 0.00 5.05 -
NAPS 3.1026 3.0459 2.9909 3.7501 3.698 3.6672 4.0572 -16.33%
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 7.05 7.04 7.25 9.73 8.25 9.88 10.23 -21.92%
P/EPS 19.09 37.12 41.46 42.63 26.91 48.72 76.89 -60.39%
EY 5.24 2.69 2.41 2.35 3.72 2.05 1.30 152.63%
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 8.23 8.14 9.38 10.04 7.21 9.98 10.62 -15.59%
P/EPS 22.27 42.92 53.66 44.01 23.51 49.23 79.83 -57.20%
EY 4.49 2.33 1.86 2.27 4.25 2.03 1.25 133.99%
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