[GNEALY] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 2.38%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 103,493 99,236 96,366 92,301 91,155 84,986 70,298 29.38%
PBT 40,361 39,447 35,315 33,458 34,365 36,265 26,280 33.07%
Tax -15,402 -14,807 -13,410 -12,034 -13,439 -12,669 -8,909 43.99%
NP 24,959 24,640 21,905 21,424 20,926 23,596 17,371 27.30%
-
NP to SH 24,959 24,640 21,905 21,424 20,926 23,596 17,371 27.30%
-
Tax Rate 38.16% 37.54% 37.97% 35.97% 39.11% 34.93% 33.90% -
Total Cost 78,534 74,596 74,461 70,877 70,229 61,390 52,927 30.06%
-
Net Worth 358,457 354,042 347,581 341,302 427,932 421,988 418,473 -9.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,765 5,765 5,765 5,765 5,758 5,758 5,758 0.08%
Div Payout % 23.10% 23.40% 26.32% 26.91% 27.52% 24.40% 33.15% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 358,457 354,042 347,581 341,302 427,932 421,988 418,473 -9.79%
NOSH 115,259 115,323 115,475 115,304 115,345 115,297 115,282 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 24.12% 24.83% 22.73% 23.21% 22.96% 27.76% 24.71% -
ROE 6.96% 6.96% 6.30% 6.28% 4.89% 5.59% 4.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 89.79 86.05 83.45 80.05 79.03 73.71 60.98 29.39%
EPS 21.65 21.37 18.97 18.58 18.14 20.47 15.07 27.29%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.11 3.07 3.01 2.96 3.71 3.66 3.63 -9.78%
Adjusted Per Share Value based on latest NOSH - 115,304
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 90.69 86.96 84.45 80.89 79.88 74.48 61.60 29.38%
EPS 21.87 21.59 19.20 18.77 18.34 20.68 15.22 27.30%
DPS 5.05 5.05 5.05 5.05 5.05 5.05 5.05 0.00%
NAPS 3.1412 3.1026 3.0459 2.9909 3.7501 3.698 3.6672 -9.79%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.15 1.80 1.60 1.36 1.85 1.90 1.90 -
P/RPS 2.39 2.09 1.92 1.70 2.34 2.58 3.12 -16.26%
P/EPS 9.93 8.42 8.43 7.32 10.20 9.28 12.61 -14.71%
EY 10.07 11.87 11.86 13.66 9.81 10.77 7.93 17.24%
DY 2.33 2.78 3.13 3.68 2.70 2.63 2.63 -7.75%
P/NAPS 0.69 0.59 0.53 0.46 0.50 0.52 0.52 20.73%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 -
Price 1.90 2.10 1.85 1.76 1.91 1.66 1.92 -
P/RPS 2.12 2.44 2.22 2.20 2.42 2.25 3.15 -23.18%
P/EPS 8.77 9.83 9.75 9.47 10.53 8.11 12.74 -22.01%
EY 11.40 10.17 10.25 10.56 9.50 12.33 7.85 28.21%
DY 2.63 2.38 2.70 2.84 2.62 3.01 2.60 0.76%
P/NAPS 0.61 0.68 0.61 0.59 0.51 0.45 0.53 9.81%

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