[GNEALY] YoY Annualized 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- -8.92%
YoY- 153.75%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 107,863 112,595 106,286 92,241 55,799 35,557 299,893 -15.66%
PBT 25,875 33,237 40,092 33,458 20,439 -46,418 29,225 -2.00%
Tax -7,720 -9,084 -15,849 -12,034 -11,996 46,418 21,539 -
NP 18,155 24,153 24,243 21,424 8,443 0 50,764 -15.74%
-
NP to SH 15,132 19,732 24,243 21,424 8,443 -44,863 50,764 -18.26%
-
Tax Rate 29.84% 27.33% 39.53% 35.97% 58.69% - -73.70% -
Total Cost 89,708 88,442 82,043 70,817 47,356 35,557 249,129 -15.64%
-
Net Worth 381,739 373,869 362,318 341,491 463,672 455,666 458,608 -3.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,170 9,231 11,538 5,768 5,767 1,153 - -
Div Payout % 60.61% 46.78% 47.60% 26.93% 68.31% 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 381,739 373,869 362,318 341,491 463,672 455,666 458,608 -3.01%
NOSH 114,636 115,391 115,387 115,368 115,341 115,358 113,236 0.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.83% 21.45% 22.81% 23.23% 15.13% 0.00% 16.93% -
ROE 3.96% 5.28% 6.69% 6.27% 1.82% -9.85% 11.07% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.09 97.58 92.11 79.95 48.38 30.82 264.84 -15.83%
EPS 13.20 17.10 21.01 18.57 7.32 -38.89 44.83 -18.42%
DPS 8.00 8.00 10.00 5.00 5.00 1.00 0.00 -
NAPS 3.33 3.24 3.14 2.96 4.02 3.95 4.05 -3.20%
Adjusted Per Share Value based on latest NOSH - 115,304
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.52 98.67 93.14 80.83 48.90 31.16 262.80 -15.66%
EPS 13.26 17.29 21.24 18.77 7.40 -39.31 44.49 -18.26%
DPS 8.04 8.09 10.11 5.06 5.05 1.01 0.00 -
NAPS 3.3453 3.2763 3.1751 2.9926 4.0633 3.9931 4.0189 -3.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.00 1.83 2.00 1.36 1.83 1.18 2.76 -
P/RPS 2.13 1.88 2.17 1.70 3.78 3.83 1.04 12.68%
P/EPS 15.15 10.70 9.52 7.32 25.00 -3.03 6.16 16.17%
EY 6.60 9.34 10.51 13.65 4.00 -32.96 16.24 -13.92%
DY 4.00 4.37 5.00 3.68 2.73 0.85 0.00 -
P/NAPS 0.60 0.56 0.64 0.46 0.46 0.30 0.68 -2.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 23/08/05 24/08/04 26/08/03 26/08/02 28/08/01 25/08/00 -
Price 2.34 1.92 1.90 1.76 1.90 1.45 2.35 -
P/RPS 2.49 1.97 2.06 2.20 3.93 4.70 0.89 18.69%
P/EPS 17.73 11.23 9.04 9.48 25.96 -3.73 5.24 22.51%
EY 5.64 8.91 11.06 10.55 3.85 -26.82 19.08 -18.37%
DY 3.42 4.17 5.26 2.84 2.63 0.69 0.00 -
P/NAPS 0.70 0.59 0.61 0.59 0.47 0.37 0.58 3.18%

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