[GNEALY] QoQ 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- -24.45%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 26,190 29,425 26,242 21,636 21,933 26,555 22,177 11.71%
PBT 8,656 17,176 9,192 5,337 7,742 13,044 7,335 11.66%
Tax -3,331 -6,301 -4,215 -1,555 -2,736 -4,904 -2,839 11.23%
NP 5,325 10,875 4,977 3,782 5,006 8,140 4,496 11.93%
-
NP to SH 5,325 10,875 4,977 3,782 5,006 8,140 4,496 11.93%
-
Tax Rate 38.48% 36.68% 45.86% 29.14% 35.34% 37.60% 38.70% -
Total Cost 20,865 18,550 21,265 17,854 16,927 18,415 17,681 11.65%
-
Net Worth 358,457 354,042 347,581 341,302 427,932 421,988 418,473 -9.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 5,765 - - - -
Div Payout % - - - 152.44% - - - -
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 358,457 354,042 347,581 341,302 427,932 421,988 418,473 -9.79%
NOSH 115,259 115,323 115,475 115,304 115,345 115,297 115,282 -0.01%
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 20.33% 36.96% 18.97% 17.48% 22.82% 30.65% 20.27% -
ROE 1.49% 3.07% 1.43% 1.11% 1.17% 1.93% 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 22.72 25.52 22.73 18.76 19.02 23.03 19.24 11.70%
EPS 4.62 9.43 4.31 3.28 4.34 7.06 3.90 11.94%
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 22.95 25.79 23.00 18.96 19.22 23.27 19.43 11.72%
EPS 4.67 9.53 4.36 3.31 4.39 7.13 3.94 11.98%
DPS 0.00 0.00 0.00 5.05 0.00 0.00 0.00 -
NAPS 3.1412 3.1026 3.0459 2.9909 3.7501 3.698 3.6672 -9.79%
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 9.46 7.05 7.04 7.25 9.73 8.25 9.88 -2.85%
P/EPS 46.54 19.09 37.12 41.46 42.63 26.91 48.72 -3.00%
EY 2.15 5.24 2.69 2.41 2.35 3.72 2.05 3.22%
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 8.36 8.23 8.14 9.38 10.04 7.21 9.98 -11.12%
P/EPS 41.13 22.27 42.92 53.66 44.01 23.51 49.23 -11.28%
EY 2.43 4.49 2.33 1.86 2.27 4.25 2.03 12.72%
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