[GNEALY] QoQ Cumulative Quarter 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- 21.44%
YoY- 153.75%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 81,857 55,667 26,242 92,241 70,605 48,672 22,117 139.07%
PBT 35,024 26,368 9,192 33,458 28,121 20,379 7,335 183.28%
Tax -13,847 -10,516 -4,215 -12,034 -10,479 -7,743 -2,839 187.32%
NP 21,177 15,852 4,977 21,424 17,642 12,636 4,496 180.72%
-
NP to SH 21,177 15,852 4,977 21,424 17,642 12,636 4,496 180.72%
-
Tax Rate 39.54% 39.88% 45.86% 35.97% 37.26% 37.99% 38.70% -
Total Cost 60,680 39,815 21,265 70,817 52,963 36,036 17,621 127.86%
-
Net Worth 358,717 354,189 347,581 341,491 428,069 422,353 418,473 -9.75%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 5,768 - - - -
Div Payout % - - - 26.93% - - - -
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 358,717 354,189 347,581 341,491 428,069 422,353 418,473 -9.75%
NOSH 115,343 115,371 115,475 115,368 115,382 115,397 115,282 0.03%
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 25.87% 28.48% 18.97% 23.23% 24.99% 25.96% 20.33% -
ROE 5.90% 4.48% 1.43% 6.27% 4.12% 2.99% 1.07% -
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 70.97 48.25 22.73 79.95 61.19 42.18 19.19 138.95%
EPS 18.36 13.74 4.31 18.57 15.29 10.95 3.90 180.62%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 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 71.73 48.78 23.00 80.83 61.87 42.65 19.38 139.08%
EPS 18.56 13.89 4.36 18.77 15.46 11.07 3.94 180.74%
DPS 0.00 0.00 0.00 5.06 0.00 0.00 0.00 -
NAPS 3.1435 3.1038 3.0459 2.9926 3.7513 3.7012 3.6672 -9.75%
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 3.03 3.73 7.04 1.70 3.02 4.50 9.90 -54.55%
P/EPS 11.71 13.10 37.12 7.32 12.10 17.35 48.72 -61.30%
EY 8.54 7.63 2.69 13.65 8.26 5.76 2.05 158.67%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
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 2.68 4.35 8.14 2.20 3.12 3.94 10.01 -58.42%
P/EPS 10.35 15.28 42.92 9.48 12.49 15.16 49.23 -64.60%
EY 9.66 6.54 2.33 10.55 8.01 6.60 2.03 182.64%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
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