[GNEALY] QoQ TTM 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- -11.32%
YoY- 203.96%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 99,236 96,366 92,301 91,155 84,986 70,298 59,635 40.29%
PBT 39,447 35,315 33,458 34,365 36,265 26,280 20,439 54.82%
Tax -14,807 -13,410 -12,034 -13,439 -12,669 -8,909 -6,667 69.97%
NP 24,640 21,905 21,424 20,926 23,596 17,371 13,772 47.22%
-
NP to SH 24,640 21,905 21,424 20,926 23,596 17,371 13,772 47.22%
-
Tax Rate 37.54% 37.97% 35.97% 39.11% 34.93% 33.90% 32.62% -
Total Cost 74,596 74,461 70,877 70,229 61,390 52,927 45,863 38.18%
-
Net Worth 354,042 347,581 341,302 427,932 421,988 418,473 460,672 -16.05%
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 5,765 5,765 5,758 5,758 5,758 5,758 0.08%
Div Payout % 23.40% 26.32% 26.91% 27.52% 24.40% 33.15% 41.81% -
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 354,042 347,581 341,302 427,932 421,988 418,473 460,672 -16.05%
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 24.83% 22.73% 23.21% 22.96% 27.76% 24.71% 23.09% -
ROE 6.96% 6.30% 6.28% 4.89% 5.59% 4.15% 2.99% -
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 86.05 83.45 80.05 79.03 73.71 60.98 51.78 40.17%
EPS 21.37 18.97 18.58 18.14 20.47 15.07 11.96 47.09%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.07 3.01 2.96 3.71 3.66 3.63 4.00 -16.13%
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 86.96 84.45 80.89 79.88 74.48 61.60 52.26 40.29%
EPS 21.59 19.20 18.77 18.34 20.68 15.22 12.07 47.19%
DPS 5.05 5.05 5.05 5.05 5.05 5.05 5.05 0.00%
NAPS 3.1026 3.0459 2.9909 3.7501 3.698 3.6672 4.037 -16.05%
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 2.09 1.92 1.70 2.34 2.58 3.12 3.53 -29.42%
P/EPS 8.42 8.43 7.32 10.20 9.28 12.61 15.30 -32.77%
EY 11.87 11.86 13.66 9.81 10.77 7.93 6.53 48.78%
DY 2.78 3.13 3.68 2.70 2.63 2.63 2.73 1.21%
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 2.44 2.22 2.20 2.42 2.25 3.15 3.67 -23.76%
P/EPS 9.83 9.75 9.47 10.53 8.11 12.74 15.89 -27.33%
EY 10.17 10.25 10.56 9.50 12.33 7.85 6.29 37.63%
DY 2.38 2.70 2.84 2.62 3.01 2.60 2.63 -6.42%
P/NAPS 0.68 0.61 0.59 0.51 0.45 0.53 0.48 26.05%

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