[GNEALY] QoQ Annualized Quarter Result on 30-Jun-2002 [#4]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 11.05%
YoY- 118.82%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 94,140 97,344 88,468 55,799 46,929 42,858 42,032 71.26%
PBT 37,494 40,758 29,340 20,439 18,926 9,106 5,976 240.55%
Tax -13,972 -15,486 -11,356 -11,996 -11,324 -5,786 -4,692 107.12%
NP 23,522 25,272 17,984 8,443 7,602 3,320 1,284 596.16%
-
NP to SH 23,522 25,272 17,984 8,443 7,602 3,320 1,284 596.16%
-
Tax Rate 37.26% 37.99% 38.70% 58.69% 59.83% 63.54% 78.51% -
Total Cost 70,617 72,072 70,484 47,356 39,326 39,538 40,748 44.32%
-
Net Worth 428,069 422,353 418,473 463,672 461,700 456,499 453,985 -3.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 5,767 - - - -
Div Payout % - - - 68.31% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 428,069 422,353 418,473 463,672 461,700 456,499 453,985 -3.84%
NOSH 115,382 115,397 115,282 115,341 115,425 115,277 114,642 0.43%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 24.99% 25.96% 20.33% 15.13% 16.20% 7.75% 3.05% -
ROE 5.50% 5.98% 4.30% 1.82% 1.65% 0.73% 0.28% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 81.59 84.36 76.74 48.38 40.66 37.18 36.66 70.54%
EPS 20.39 21.90 15.60 7.32 6.59 2.88 1.12 593.26%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.71 3.66 3.63 4.02 4.00 3.96 3.96 -4.25%
Adjusted Per Share Value based on latest NOSH - 115,168
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 82.50 85.30 77.53 48.90 41.13 37.56 36.83 71.28%
EPS 20.61 22.15 15.76 7.40 6.66 2.91 1.13 594.12%
DPS 0.00 0.00 0.00 5.05 0.00 0.00 0.00 -
NAPS 3.7513 3.7012 3.6672 4.0633 4.046 4.0004 3.9784 -3.84%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.85 1.90 1.90 1.83 1.61 1.60 1.18 -
P/RPS 2.27 2.25 2.48 3.78 3.96 4.30 3.22 -20.80%
P/EPS 9.07 8.68 12.18 25.00 24.44 55.56 105.36 -80.53%
EY 11.02 11.53 8.21 4.00 4.09 1.80 0.95 413.20%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.52 0.46 0.40 0.40 0.30 40.61%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 17/02/03 20/11/02 26/08/02 29/05/02 26/02/02 19/11/01 -
Price 1.91 1.66 1.92 1.90 1.80 1.52 1.55 -
P/RPS 2.34 1.97 2.50 3.93 4.43 4.09 4.23 -32.63%
P/EPS 9.37 7.58 12.31 25.96 27.33 52.78 138.39 -83.41%
EY 10.67 13.19 8.13 3.85 3.66 1.89 0.72 504.32%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.53 0.47 0.45 0.38 0.39 19.60%

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