[GNEALY] YoY TTM 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- 2.38%

YoY- 55.56%

Quarter Report

Qtr.xls

Latest QR

Upcoming QR

GNEALY's Result

GNEALY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	107,863	112,595	106,286	92,301	59,635	35,557	299,893	-15.66%
YoY %	-4.20%	5.94%	15.15%	54.78%	67.72%	-88.14%	-	-
Horiz. %	35.97%	37.55%	35.44%	30.78%	19.89%	11.86%	100.00%	-
PBT	25,960	33,237	40,092	33,458	20,439	-46,418	29,225	-1.95%
YoY %	-21.89%	-17.10%	19.83%	63.70%	144.03%	-258.83%	-	-
Horiz. %	88.83%	113.73%	137.18%	114.48%	69.94%	-158.83%	100.00%	-
Tax	-7,804	-12,183	-15,849	-12,034	-6,667	46,418	27,631	-
YoY %	35.94%	23.13%	-31.70%	-80.50%	-114.36%	67.99%	-	-
Horiz. %	-28.24%	-44.09%	-57.36%	-43.55%	-24.13%	167.99%	100.00%	-
NP	18,156	21,054	24,243	21,424	13,772	0	56,856	-17.31%
YoY %	-13.76%	-13.15%	13.16%	55.56%	0.00%	0.00%	-	-
Horiz. %	31.93%	37.03%	42.64%	37.68%	24.22%	0.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,133	19,732	24,243	21,424	13,772	-44,863	50,764	-18.25%
YoY %	-23.31%	-18.61%	13.16%	55.56%	130.70%	-188.38%	-	-
Horiz. %	29.81%	38.87%	47.76%	42.20%	27.13%	-88.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.06%	36.65%	39.53%	35.97%	32.62%	-	-94.55%	-
YoY %	-17.98%	-7.29%	9.90%	10.27%	0.00%	-	-	-
Horiz. %	-31.79%	-38.76%	-41.81%	-38.04%	-34.50%	-	100.00%	-
Total Cost	89,707	91,541	82,043	70,877	45,863	35,557	243,037	-15.29%
YoY %	-2.00%	11.58%	15.75%	54.54%	28.98%	-85.37%	-	-
Horiz. %	36.91%	37.67%	33.76%	29.16%	18.87%	14.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,321	372,109	361,926	341,302	460,672	455,663	459,035	-3.08%
YoY %	2.21%	2.81%	6.04%	-25.91%	1.10%	-0.73%	-	-
Horiz. %	82.85%	81.06%	78.84%	74.35%	100.36%	99.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	9,136	9,187	11,526	5,765	5,758	1,153	1,133	41.58%
YoY %	-0.56%	-20.29%	99.93%	0.12%	399.39%	1.77%	-	-
Horiz. %	806.35%	810.86%	1,017.30%	508.83%	508.21%	101.77%	100.00%	-
Div Payout %	60.38%	46.56%	47.54%	26.91%	41.81%	0.00%	2.23%	-
YoY %	29.68%	-2.06%	76.66%	-35.64%	0.00%	0.00%	-	-
Horiz. %	2,707.62%	2,087.89%	2,131.84%	1,206.73%	1,874.89%	0.00%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	380,321	372,109	361,926	341,302	460,672	455,663	459,035	-3.08%
YoY %	2.21%	2.81%	6.04%	-25.91%	1.10%	-0.73%	-	-
Horiz. %	82.85%	81.06%	78.84%	74.35%	100.36%	99.27%	100.00%	-
NOSH	114,210	114,848	115,263	115,304	115,168	115,357	113,341	0.12%
YoY %	-0.56%	-0.36%	-0.04%	0.12%	-0.16%	1.78%	-	-
Horiz. %	100.77%	101.33%	101.70%	101.73%	101.61%	101.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	16.83%	18.70%	22.81%	23.21%	23.09%	0.00%	18.96%	-
YoY %	-10.00%	-18.02%	-1.72%	0.52%	0.00%	0.00%	-	-
Horiz. %	88.77%	98.63%	120.31%	122.42%	121.78%	0.00%	100.00%	-
ROE	3.98%	5.30%	6.70%	6.28%	2.99%	-9.85%	11.06%	-
YoY %	-24.91%	-20.90%	6.69%	110.03%	130.36%	-189.06%	-	-
Horiz. %	35.99%	47.92%	60.58%	56.78%	27.03%	-89.06%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	94.44	98.04	92.21	80.05	51.78	30.82	264.59	-15.77%
YoY %	-3.67%	6.32%	15.19%	54.60%	68.01%	-88.35%	-	-
Horiz. %	35.69%	37.05%	34.85%	30.25%	19.57%	11.65%	100.00%	-
EPS	13.25	17.18	21.03	18.58	11.96	-38.89	44.79	-18.36%
YoY %	-22.88%	-18.31%	13.19%	55.35%	130.75%	-186.83%	-	-
Horiz. %	29.58%	38.36%	46.95%	41.48%	26.70%	-86.83%	100.00%	-
DPS	8.00	8.00	10.00	5.00	5.00	1.00	1.00	41.39%
YoY %	0.00%	-20.00%	100.00%	0.00%	400.00%	0.00%	-	-
Horiz. %	800.00%	800.00%	1,000.00%	500.00%	500.00%	100.00%	100.00%	-
NAPS	3.33	3.24	3.14	2.96	4.00	3.95	4.05	-3.20%
YoY %	2.78%	3.18%	6.08%	-26.00%	1.27%	-2.47%	-	-
Horiz. %	82.22%	80.00%	77.53%	73.09%	98.77%	97.53%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 115,304
RPS	94.52	98.67	93.14	80.89	52.26	31.16	262.80	-15.66%
YoY %	-4.21%	5.94%	15.14%	54.78%	67.72%	-88.14%	-	-
Horiz. %	35.97%	37.55%	35.44%	30.78%	19.89%	11.86%	100.00%	-
EPS	13.26	17.29	21.24	18.77	12.07	-39.31	44.49	-18.26%
YoY %	-23.31%	-18.60%	13.16%	55.51%	130.70%	-188.36%	-	-
Horiz. %	29.80%	38.86%	47.74%	42.19%	27.13%	-88.36%	100.00%	-
DPS	8.01	8.05	10.10	5.05	5.05	1.01	0.99	41.66%
YoY %	-0.50%	-20.30%	100.00%	0.00%	400.00%	2.02%	-	-
Horiz. %	809.09%	813.13%	1,020.20%	510.10%	510.10%	102.02%	100.00%	-
NAPS	3.3328	3.2609	3.1716	2.9909	4.037	3.9931	4.0226	-3.08%
YoY %	2.20%	2.82%	6.04%	-25.91%	1.10%	-0.73%	-	-
Horiz. %	82.85%	81.06%	78.84%	74.35%	100.36%	99.27%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
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	2.12	1.87	2.17	1.70	3.53	3.83	1.04	12.59%
YoY %	13.37%	-13.82%	27.65%	-51.84%	-7.83%	268.27%	-	-
Horiz. %	203.85%	179.81%	208.65%	163.46%	339.42%	368.27%	100.00%	-
P/EPS	15.09	10.65	9.51	7.32	15.30	-3.03	6.16	16.09%
YoY %	41.69%	11.99%	29.92%	-52.16%	604.95%	-149.19%	-	-
Horiz. %	244.97%	172.89%	154.38%	118.83%	248.38%	-49.19%	100.00%	-
EY	6.63	9.39	10.52	13.66	6.53	-32.96	16.23	-13.85%
YoY %	-29.39%	-10.74%	-22.99%	109.19%	119.81%	-303.08%	-	-
Horiz. %	40.85%	57.86%	64.82%	84.17%	40.23%	-203.08%	100.00%	-
DY	4.00	4.37	5.00	3.68	2.73	0.85	0.36	49.35%
YoY %	-8.47%	-12.60%	35.87%	34.80%	221.18%	136.11%	-	-
Horiz. %	1,111.11%	1,213.89%	1,388.89%	1,022.22%	758.33%	236.11%	100.00%	-
P/NAPS	0.60	0.56	0.64	0.46	0.46	0.30	0.68	-2.06%
YoY %	7.14%	-12.50%	39.13%	0.00%	53.33%	-55.88%	-	-
Horiz. %	88.24%	82.35%	94.12%	67.65%	67.65%	44.12%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
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	2.48	1.96	2.06	2.20	3.67	4.70	0.89	18.61%
YoY %	26.53%	-4.85%	-6.36%	-40.05%	-21.91%	428.09%	-	-
Horiz. %	278.65%	220.22%	231.46%	247.19%	412.36%	528.09%	100.00%	-
P/EPS	17.66	11.18	9.03	9.47	15.89	-3.73	5.25	22.39%
YoY %	57.96%	23.81%	-4.65%	-40.40%	526.01%	-171.05%	-	-
Horiz. %	336.38%	212.95%	172.00%	180.38%	302.67%	-71.05%	100.00%	-
EY	5.66	8.95	11.07	10.56	6.29	-26.82	19.06	-18.31%
YoY %	-36.76%	-19.15%	4.83%	67.89%	123.45%	-240.71%	-	-
Horiz. %	29.70%	46.96%	58.08%	55.40%	33.00%	-140.71%	100.00%	-
DY	3.42	4.17	5.26	2.84	2.63	0.69	0.43	41.26%
YoY %	-17.99%	-20.72%	85.21%	7.98%	281.16%	60.47%	-	-
Horiz. %	795.35%	969.77%	1,223.26%	660.47%	611.63%	160.47%	100.00%	-
P/NAPS	0.70	0.59	0.61	0.59	0.48	0.37	0.58	3.18%
YoY %	18.64%	-3.28%	3.39%	22.92%	29.73%	-36.21%	-	-
Horiz. %	120.69%	101.72%	105.17%	101.72%	82.76%	63.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos