[GNEALY] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[GNEALY] GLENEALY PLANTATIONS (M) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -6.92%
YoY- 209.4%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 108,398 116,886 109,142 94,140 46,929 33,765 283,462 -14.79%
PBT 33,481 41,740 46,698 37,494 18,926 -16,530 33,133 0.17%
Tax -10,526 -16,441 -18,462 -13,972 -11,324 16,530 28,718 -
NP 22,954 25,298 28,236 23,522 7,602 0 61,852 -15.22%
-
NP to SH 18,730 25,298 28,236 23,522 7,602 -18,996 61,852 -18.04%
-
Tax Rate 31.44% 39.39% 39.53% 37.26% 59.83% - -86.67% -
Total Cost 85,444 91,588 80,906 70,617 39,326 33,765 221,610 -14.68%
-
Net Worth 375,835 372,559 358,717 428,069 461,700 453,366 503,026 -4.73%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 375,835 372,559 358,717 428,069 461,700 453,366 503,026 -4.73%
NOSH 114,584 115,343 115,343 115,382 115,425 115,360 112,786 0.26%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 21.18% 21.64% 25.87% 24.99% 16.20% 0.00% 21.82% -
ROE 4.98% 6.79% 7.87% 5.50% 1.65% -4.19% 12.30% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.60 101.34 94.62 81.59 40.66 29.27 251.33 -15.02%
EPS 16.35 21.93 24.48 20.39 6.59 -16.47 54.84 -18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.23 3.11 3.71 4.00 3.93 4.46 -4.99%
Adjusted Per Share Value based on latest NOSH - 115,345
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 94.99 102.43 95.64 82.50 41.13 29.59 248.40 -14.79%
EPS 16.41 22.17 24.74 20.61 6.66 -16.65 54.20 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2935 3.2648 3.1435 3.7513 4.046 3.973 4.4081 -4.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.00 1.72 2.15 1.85 1.61 1.10 3.28 -
P/RPS 2.11 1.70 2.27 2.27 3.96 3.76 1.31 8.26%
P/EPS 12.23 7.84 8.78 9.07 24.44 -6.68 5.98 12.65%
EY 8.17 12.75 11.39 11.02 4.09 -14.97 16.72 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.69 0.50 0.40 0.28 0.74 -3.16%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 17/05/05 17/05/04 20/05/03 29/05/02 28/05/01 25/05/00 -
Price 2.23 1.78 1.90 1.91 1.80 1.24 2.69 -
P/RPS 2.36 1.76 2.01 2.34 4.43 4.24 1.07 14.08%
P/EPS 13.64 8.12 7.76 9.37 27.33 -7.53 4.91 18.55%
EY 7.33 12.32 12.88 10.67 3.66 -13.28 20.39 -15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.55 0.61 0.51 0.45 0.32 0.60 2.10%

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