[GNEALY] YoY Quarter 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- 81.05%
YoY- 507.92%
Quarter Report
Latest QR
Upcoming QR
GNEALY's Result
GNEALY's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 27,223 30,331 29,425 26,555 10,921 7,266 68,194 0.98%
PBT 13,811 15,309 17,176 13,044 3,059 617 10,638 -0.27%
Tax -4,154 -5,912 -6,301 -4,904 -1,720 -617 -2,121 -0.71%
NP 9,657 9,397 10,875 8,140 1,339 0 8,517 -0.13%
-
NP to SH 8,159 9,397 10,875 8,140 1,339 -143 8,517 0.04%
-
Tax Rate 30.08% 38.62% 36.68% 37.60% 56.23% 100.00% 19.94% -
Total Cost 17,566 20,934 18,550 18,415 9,582 7,266 59,677 1.30%
-
Net Worth 377,625 368,961 354,042 421,988 457,106 469,516 485,074 0.26%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 377,625 368,961 354,042 421,988 457,106 469,516 485,074 0.26%
NOSH 114,431 115,300 115,323 115,297 115,431 119,166 112,807 -0.01%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 35.47% 30.98% 36.96% 30.65% 12.26% 0.00% 12.49% -
ROE 2.16% 2.55% 3.07% 1.93% 0.29% -0.03% 1.76% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 23.79 26.31 25.52 23.03 9.46 6.10 60.45 0.99%
EPS 7.13 8.15 9.43 7.06 1.16 -0.12 7.55 0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.20 3.07 3.66 3.96 3.94 4.30 0.28%
Adjusted Per Share Value based on latest NOSH - 115,297
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 23.86 26.58 25.79 23.27 9.57 6.37 59.76 0.98%
EPS 7.15 8.23 9.53 7.13 1.17 -0.13 7.46 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3092 3.2333 3.1026 3.698 4.0057 4.1145 4.2508 0.26%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.94 1.90 1.80 1.90 1.60 2.10 0.00 -
P/RPS 8.15 7.22 7.05 8.25 16.91 34.44 0.00 -100.00%
P/EPS 27.21 23.31 19.09 26.91 137.93 -1,750.00 0.00 -100.00%
EY 3.68 4.29 5.24 3.72 0.72 -0.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.52 0.40 0.53 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 15/02/05 26/02/04 17/02/03 26/02/02 22/02/01 15/02/00 -
Price 1.93 1.78 2.10 1.66 1.52 1.58 3.08 -
P/RPS 8.11 6.77 8.23 7.21 16.07 25.91 5.10 -0.49%
P/EPS 27.07 21.84 22.27 23.51 131.03 -1,316.67 40.79 0.43%
EY 3.69 4.58 4.49 4.25 0.76 -0.08 2.45 -0.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.68 0.45 0.38 0.40 0.72 0.23%

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