[GNEALY] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 2.25%
YoY- 170.58%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 106,286 103,493 99,236 96,366 92,301 91,155 84,986 16.09%
PBT 40,092 40,361 39,447 35,315 33,458 34,365 36,265 6.92%
Tax -15,849 -15,402 -14,807 -13,410 -12,034 -13,439 -12,669 16.11%
NP 24,243 24,959 24,640 21,905 21,424 20,926 23,596 1.82%
-
NP to SH 24,243 24,959 24,640 21,905 21,424 20,926 23,596 1.82%
-
Tax Rate 39.53% 38.16% 37.54% 37.97% 35.97% 39.11% 34.93% -
Total Cost 82,043 78,534 74,596 74,461 70,877 70,229 61,390 21.34%
-
Net Worth 361,926 358,457 354,042 347,581 341,302 427,932 421,988 -9.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 11,526 5,765 5,765 5,765 5,765 5,758 5,758 58.89%
Div Payout % 47.54% 23.10% 23.40% 26.32% 26.91% 27.52% 24.40% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 361,926 358,457 354,042 347,581 341,302 427,932 421,988 -9.73%
NOSH 115,263 115,259 115,323 115,475 115,304 115,345 115,297 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 22.81% 24.12% 24.83% 22.73% 23.21% 22.96% 27.76% -
ROE 6.70% 6.96% 6.96% 6.30% 6.28% 4.89% 5.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 92.21 89.79 86.05 83.45 80.05 79.03 73.71 16.11%
EPS 21.03 21.65 21.37 18.97 18.58 18.14 20.47 1.81%
DPS 10.00 5.00 5.00 5.00 5.00 5.00 5.00 58.80%
NAPS 3.14 3.11 3.07 3.01 2.96 3.71 3.66 -9.71%
Adjusted Per Share Value based on latest NOSH - 115,475
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 93.14 90.69 86.96 84.45 80.89 79.88 74.48 16.08%
EPS 21.24 21.87 21.59 19.20 18.77 18.34 20.68 1.79%
DPS 10.10 5.05 5.05 5.05 5.05 5.05 5.05 58.80%
NAPS 3.1716 3.1412 3.1026 3.0459 2.9909 3.7501 3.698 -9.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.00 2.15 1.80 1.60 1.36 1.85 1.90 -
P/RPS 2.17 2.39 2.09 1.92 1.70 2.34 2.58 -10.90%
P/EPS 9.51 9.93 8.42 8.43 7.32 10.20 9.28 1.64%
EY 10.52 10.07 11.87 11.86 13.66 9.81 10.77 -1.55%
DY 5.00 2.33 2.78 3.13 3.68 2.70 2.63 53.52%
P/NAPS 0.64 0.69 0.59 0.53 0.46 0.50 0.52 14.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 17/05/04 26/02/04 18/11/03 26/08/03 20/05/03 17/02/03 -
Price 1.90 1.90 2.10 1.85 1.76 1.91 1.66 -
P/RPS 2.06 2.12 2.44 2.22 2.20 2.42 2.25 -5.71%
P/EPS 9.03 8.77 9.83 9.75 9.47 10.53 8.11 7.43%
EY 11.07 11.40 10.17 10.25 10.56 9.50 12.33 -6.94%
DY 5.26 2.63 2.38 2.70 2.84 2.62 3.01 45.13%
P/NAPS 0.61 0.61 0.68 0.61 0.59 0.51 0.45 22.50%

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