[GNEALY] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 35.84%
YoY- 181.42%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 96,366 92,301 91,155 84,986 70,298 59,635 49,378 56.10%
PBT 35,315 33,458 34,365 36,265 26,280 20,439 -19,825 -
Tax -13,410 -12,034 -13,439 -12,669 -8,909 -6,667 30,313 -
NP 21,905 21,424 20,926 23,596 17,371 13,772 10,488 63.31%
-
NP to SH 21,905 21,424 20,926 23,596 17,371 13,772 -20,128 -
-
Tax Rate 37.97% 35.97% 39.11% 34.93% 33.90% 32.62% - -
Total Cost 74,461 70,877 70,229 61,390 52,927 45,863 38,890 54.13%
-
Net Worth 347,581 341,302 427,932 421,988 418,473 460,672 461,942 -17.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,765 5,765 5,758 5,758 5,758 5,758 1,153 192.11%
Div Payout % 26.32% 26.91% 27.52% 24.40% 33.15% 41.81% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 347,581 341,302 427,932 421,988 418,473 460,672 461,942 -17.25%
NOSH 115,475 115,304 115,345 115,297 115,282 115,168 115,485 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 22.73% 23.21% 22.96% 27.76% 24.71% 23.09% 21.24% -
ROE 6.30% 6.28% 4.89% 5.59% 4.15% 2.99% -4.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.45 80.05 79.03 73.71 60.98 51.78 42.76 56.10%
EPS 18.97 18.58 18.14 20.47 15.07 11.96 -17.43 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 1.00 192.11%
NAPS 3.01 2.96 3.71 3.66 3.63 4.00 4.00 -17.25%
Adjusted Per Share Value based on latest NOSH - 115,297
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 84.45 80.89 79.88 74.48 61.60 52.26 43.27 56.11%
EPS 19.20 18.77 18.34 20.68 15.22 12.07 -17.64 -
DPS 5.05 5.05 5.05 5.05 5.05 5.05 1.01 192.11%
NAPS 3.0459 2.9909 3.7501 3.698 3.6672 4.037 4.0481 -17.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.60 1.36 1.85 1.90 1.90 1.83 1.61 -
P/RPS 1.92 1.70 2.34 2.58 3.12 3.53 3.77 -36.20%
P/EPS 8.43 7.32 10.20 9.28 12.61 15.30 -9.24 -
EY 11.86 13.66 9.81 10.77 7.93 6.53 -10.83 -
DY 3.13 3.68 2.70 2.63 2.63 2.73 0.62 193.99%
P/NAPS 0.53 0.46 0.50 0.52 0.52 0.46 0.40 20.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 26/08/03 20/05/03 17/02/03 20/11/02 26/08/02 29/05/02 -
Price 1.85 1.76 1.91 1.66 1.92 1.90 1.80 -
P/RPS 2.22 2.20 2.42 2.25 3.15 3.67 4.21 -34.70%
P/EPS 9.75 9.47 10.53 8.11 12.74 15.89 -10.33 -
EY 10.25 10.56 9.50 12.33 7.85 6.29 -9.68 -
DY 2.70 2.84 2.62 3.01 2.60 2.63 0.56 185.12%
P/NAPS 0.61 0.59 0.51 0.45 0.53 0.48 0.45 22.46%

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