[GNEALY] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 218.51%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 29,802 106,286 81,857 55,667 26,242 92,241 70,605 -43.64%
PBT 10,848 40,092 35,024 26,368 9,192 33,458 28,121 -46.91%
Tax -4,711 -15,849 -13,847 -10,516 -4,215 -12,034 -10,479 -41.22%
NP 6,137 24,243 21,177 15,852 4,977 21,424 17,642 -50.44%
-
NP to SH 6,137 24,243 21,177 15,852 4,977 21,424 17,642 -50.44%
-
Tax Rate 43.43% 39.53% 39.54% 39.88% 45.86% 35.97% 37.26% -
Total Cost 23,665 82,043 60,680 39,815 21,265 70,817 52,963 -41.46%
-
Net Worth 367,989 362,318 358,717 354,189 347,581 341,491 428,069 -9.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 11,538 - - - 5,768 - -
Div Payout % - 47.60% - - - 26.93% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 367,989 362,318 358,717 354,189 347,581 341,491 428,069 -9.56%
NOSH 115,357 115,387 115,343 115,371 115,475 115,368 115,382 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.59% 22.81% 25.87% 28.48% 18.97% 23.23% 24.99% -
ROE 1.67% 6.69% 5.90% 4.48% 1.43% 6.27% 4.12% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 25.83 92.11 70.97 48.25 22.73 79.95 61.19 -43.63%
EPS 5.32 21.01 18.36 13.74 4.31 18.57 15.29 -50.43%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.19 3.14 3.11 3.07 3.01 2.96 3.71 -9.55%
Adjusted Per Share Value based on latest NOSH - 115,323
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.12 93.14 71.73 48.78 23.00 80.83 61.87 -43.63%
EPS 5.38 21.24 18.56 13.89 4.36 18.77 15.46 -50.43%
DPS 0.00 10.11 0.00 0.00 0.00 5.06 0.00 -
NAPS 3.2248 3.1751 3.1435 3.1038 3.0459 2.9926 3.7513 -9.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.00 2.00 2.15 1.80 1.60 1.36 1.85 -
P/RPS 7.74 2.17 3.03 3.73 7.04 1.70 3.02 86.95%
P/EPS 37.59 9.52 11.71 13.10 37.12 7.32 12.10 112.46%
EY 2.66 10.51 8.54 7.63 2.69 13.65 8.26 -52.92%
DY 0.00 5.00 0.00 0.00 0.00 3.68 0.00 -
P/NAPS 0.63 0.64 0.69 0.59 0.53 0.46 0.50 16.60%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 10/11/04 24/08/04 17/05/04 26/02/04 18/11/03 26/08/03 20/05/03 -
Price 1.96 1.90 1.90 2.10 1.85 1.76 1.91 -
P/RPS 7.59 2.06 2.68 4.35 8.14 2.20 3.12 80.58%
P/EPS 36.84 9.04 10.35 15.28 42.92 9.48 12.49 105.26%
EY 2.71 11.06 9.66 6.54 2.33 10.55 8.01 -51.35%
DY 0.00 5.26 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.61 0.61 0.61 0.68 0.61 0.59 0.51 12.64%

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