[GNEALY] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -46.75%
YoY- 1300.62%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 92,241 70,605 48,672 22,117 55,799 35,197 21,429 165.32%
PBT 33,458 28,121 20,379 7,335 20,439 14,195 4,553 279.36%
Tax -12,034 -10,479 -7,743 -2,839 -11,996 -8,493 -2,893 159.32%
NP 21,424 17,642 12,636 4,496 8,443 5,702 1,660 452.79%
-
NP to SH 21,424 17,642 12,636 4,496 8,443 5,702 1,660 452.79%
-
Tax Rate 35.97% 37.26% 37.99% 38.70% 58.69% 59.83% 63.54% -
Total Cost 70,817 52,963 36,036 17,621 47,356 29,495 19,769 134.66%
-
Net Worth 341,491 428,069 422,353 418,473 463,672 461,700 456,499 -17.63%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 5,768 - - - 5,767 - - -
Div Payout % 26.93% - - - 68.31% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 341,491 428,069 422,353 418,473 463,672 461,700 456,499 -17.63%
NOSH 115,368 115,382 115,397 115,282 115,341 115,425 115,277 0.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.23% 24.99% 25.96% 20.33% 15.13% 16.20% 7.75% -
ROE 6.27% 4.12% 2.99% 1.07% 1.82% 1.24% 0.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 79.95 61.19 42.18 19.19 48.38 30.49 18.59 165.16%
EPS 18.57 15.29 10.95 3.90 7.32 4.94 1.44 452.50%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.96 3.71 3.66 3.63 4.02 4.00 3.96 -17.68%
Adjusted Per Share Value based on latest NOSH - 115,282
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 80.83 61.87 42.65 19.38 48.90 30.84 18.78 165.30%
EPS 18.77 15.46 11.07 3.94 7.40 5.00 1.45 453.90%
DPS 5.06 0.00 0.00 0.00 5.05 0.00 0.00 -
NAPS 2.9926 3.7513 3.7012 3.6672 4.0633 4.046 4.0004 -17.63%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.36 1.85 1.90 1.90 1.83 1.61 1.60 -
P/RPS 1.70 3.02 4.50 9.90 3.78 5.28 8.61 -66.19%
P/EPS 7.32 12.10 17.35 48.72 25.00 32.59 111.11 -83.76%
EY 13.65 8.26 5.76 2.05 4.00 3.07 0.90 515.77%
DY 3.68 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.46 0.50 0.52 0.52 0.46 0.40 0.40 9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 20/05/03 17/02/03 20/11/02 26/08/02 29/05/02 26/02/02 -
Price 1.76 1.91 1.66 1.92 1.90 1.80 1.52 -
P/RPS 2.20 3.12 3.94 10.01 3.93 5.90 8.18 -58.43%
P/EPS 9.48 12.49 15.16 49.23 25.96 36.44 105.56 -80.03%
EY 10.55 8.01 6.60 2.03 3.85 2.74 0.95 399.95%
DY 2.84 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.59 0.51 0.45 0.53 0.47 0.45 0.38 34.19%

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