[GNEALY] YoY TTM Result on 30-Jun-2007 [#4]

Stock

[GNEALY] GLENEALY PLANTATIONS (M) BHD

Announcement Date

20-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 57.87%

YoY- 107.14%

Quarter Report

GNEALY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	189,535	175,788	247,359	141,113	107,863	112,595	106,286	10.11%
YoY %	7.82%	-28.93%	75.29%	30.83%	-4.20%	5.94%	-	-
Horiz. %	178.33%	165.39%	232.73%	132.77%	101.48%	105.94%	100.00%	-
PBT	51,016	47,091	144,733	52,923	25,960	33,237	40,092	4.09%
YoY %	8.33%	-67.46%	173.48%	103.86%	-21.89%	-17.10%	-	-
Horiz. %	127.25%	117.46%	361.00%	132.00%	64.75%	82.90%	100.00%	-
Tax	-13,670	-4,466	-32,933	-13,602	-7,804	-12,183	-15,849	-2.43%
YoY %	-206.09%	86.44%	-142.12%	-74.30%	35.94%	23.13%	-	-
Horiz. %	86.25%	28.18%	207.79%	85.82%	49.24%	76.87%	100.00%	-
NP	37,346	42,625	111,800	39,321	18,156	21,054	24,243	7.46%
YoY %	-12.38%	-61.87%	184.33%	116.57%	-13.76%	-13.15%	-	-
Horiz. %	154.05%	175.82%	461.16%	162.20%	74.89%	86.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,759	33,187	94,967	31,346	15,133	19,732	24,243	3.47%
YoY %	-10.33%	-65.05%	202.96%	107.14%	-23.31%	-18.61%	-	-
Horiz. %	122.75%	136.89%	391.73%	129.30%	62.42%	81.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.80%	9.48%	22.75%	25.70%	30.06%	36.65%	39.53%	-
YoY %	182.70%	-58.33%	-11.48%	-14.50%	-17.98%	-7.29%	-	-
Horiz. %	67.80%	23.98%	57.55%	65.01%	76.04%	92.71%	100.00%	-
Total Cost	152,189	133,163	135,559	101,792	89,707	91,541	82,043	10.84%
YoY %	14.29%	-1.77%	33.17%	13.47%	-2.00%	11.58%	-	-
Horiz. %	185.50%	162.31%	165.23%	124.07%	109.34%	111.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	519,818	497,563	482,659	405,092	380,321	372,109	361,926	6.21%
YoY %	4.47%	3.09%	19.15%	6.51%	2.21%	2.81%	-	-
Horiz. %	143.63%	137.48%	133.36%	111.93%	105.08%	102.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	11,424	11,412	22,820	11,411	9,136	9,187	11,526	-0.14%
YoY %	0.11%	-49.99%	99.98%	24.90%	-0.56%	-20.29%	-	-
Horiz. %	99.12%	99.01%	197.99%	99.00%	79.26%	79.71%	100.00%	-
Div Payout %	38.39%	34.39%	24.03%	36.40%	60.38%	46.56%	47.54%	-
YoY %	11.63%	43.11%	-33.98%	-39.72%	29.68%	-2.06%	-	-
Horiz. %	80.75%	72.34%	50.55%	76.57%	127.01%	97.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	519,818	497,563	482,659	405,092	380,321	372,109	361,926	6.21%
YoY %	4.47%	3.09%	19.15%	6.51%	2.21%	2.81%	-	-
Horiz. %	143.63%	137.48%	133.36%	111.93%	105.08%	102.81%	100.00%	-
NOSH	114,245	114,120	114,103	114,110	114,210	114,848	115,263	-0.14%
YoY %	0.11%	0.01%	-0.01%	-0.09%	-0.56%	-0.36%	-	-
Horiz. %	99.12%	99.01%	98.99%	99.00%	99.09%	99.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	19.70%	24.25%	45.20%	27.86%	16.83%	18.70%	22.81%	-
YoY %	-18.76%	-46.35%	62.24%	65.54%	-10.00%	-18.02%	-	-
Horiz. %	86.37%	106.31%	198.16%	122.14%	73.78%	81.98%	100.00%	-
ROE	5.72%	6.67%	19.68%	7.74%	3.98%	5.30%	6.70%	-
YoY %	-14.24%	-66.11%	154.26%	94.47%	-24.91%	-20.90%	-	-
Horiz. %	85.37%	99.55%	293.73%	115.52%	59.40%	79.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	165.90	154.04	216.78	123.66	94.44	98.04	92.21	10.27%
YoY %	7.70%	-28.94%	75.30%	30.94%	-3.67%	6.32%	-	-
Horiz. %	179.92%	167.05%	235.09%	134.11%	102.42%	106.32%	100.00%	-
EPS	26.05	29.08	83.23	27.47	13.25	17.18	21.03	3.63%
YoY %	-10.42%	-65.06%	202.99%	107.32%	-22.88%	-18.31%	-	-
Horiz. %	123.87%	138.28%	395.77%	130.62%	63.01%	81.69%	100.00%	-
DPS	10.00	10.00	20.00	10.00	8.00	8.00	10.00	0.00%
YoY %	0.00%	-50.00%	100.00%	25.00%	0.00%	-20.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	100.00%	80.00%	80.00%	100.00%	-
NAPS	4.55	4.36	4.23	3.55	3.33	3.24	3.14	6.37%
YoY %	4.36%	3.07%	19.15%	6.61%	2.78%	3.18%	-	-
Horiz. %	144.90%	138.85%	134.71%	113.06%	106.05%	103.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 114,110
RPS	166.09	154.05	216.77	123.66	94.52	98.67	93.14	10.11%
YoY %	7.82%	-28.93%	75.30%	30.83%	-4.21%	5.94%	-	-
Horiz. %	178.32%	165.40%	232.74%	132.77%	101.48%	105.94%	100.00%	-
EPS	26.08	29.08	83.22	27.47	13.26	17.29	21.24	3.47%
YoY %	-10.32%	-65.06%	202.95%	107.16%	-23.31%	-18.60%	-	-
Horiz. %	122.79%	136.91%	391.81%	129.33%	62.43%	81.40%	100.00%	-
DPS	10.01	10.00	20.00	10.00	8.01	8.05	10.10	-0.14%
YoY %	0.10%	-50.00%	100.00%	24.84%	-0.50%	-20.30%	-	-
Horiz. %	99.11%	99.01%	198.02%	99.01%	79.31%	79.70%	100.00%	-
NAPS	4.5553	4.3603	4.2297	3.5499	3.3328	3.2609	3.1716	6.21%
YoY %	4.47%	3.09%	19.15%	6.51%	2.20%	2.82%	-	-
Horiz. %	143.63%	137.48%	133.36%	111.93%	105.08%	102.82%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	4.41	3.68	5.50	3.38	2.00	1.83	2.00	-
P/RPS	2.66	2.39	2.54	2.73	2.12	1.87	2.17	3.44%
YoY %	11.30%	-5.91%	-6.96%	28.77%	13.37%	-13.82%	-	-
Horiz. %	122.58%	110.14%	117.05%	125.81%	97.70%	86.18%	100.00%	-
P/EPS	16.93	12.65	6.61	12.30	15.09	10.65	9.51	10.08%
YoY %	33.83%	91.38%	-46.26%	-18.49%	41.69%	11.99%	-	-
Horiz. %	178.02%	133.02%	69.51%	129.34%	158.68%	111.99%	100.00%	-
EY	5.91	7.90	15.13	8.13	6.63	9.39	10.52	-9.15%
YoY %	-25.19%	-47.79%	86.10%	22.62%	-29.39%	-10.74%	-	-
Horiz. %	56.18%	75.10%	143.82%	77.28%	63.02%	89.26%	100.00%	-
DY	2.27	2.72	3.64	2.96	4.00	4.37	5.00	-12.32%
YoY %	-16.54%	-25.27%	22.97%	-26.00%	-8.47%	-12.60%	-	-
Horiz. %	45.40%	54.40%	72.80%	59.20%	80.00%	87.40%	100.00%	-
P/NAPS	0.97	0.84	1.30	0.95	0.60	0.56	0.64	7.17%
YoY %	15.48%	-35.38%	36.84%	58.33%	7.14%	-12.50%	-	-
Horiz. %	151.56%	131.25%	203.12%	148.44%	93.75%	87.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	18/08/09	15/08/08	20/08/07	21/08/06	23/08/05	24/08/04	-
Price	4.60	4.00	4.30	3.06	2.34	1.92	1.90	-
P/RPS	2.77	2.60	1.98	2.47	2.48	1.96	2.06	5.05%
YoY %	6.54%	31.31%	-19.84%	-0.40%	26.53%	-4.85%	-	-
Horiz. %	134.47%	126.21%	96.12%	119.90%	120.39%	95.15%	100.00%	-
P/EPS	17.66	13.75	5.17	11.14	17.66	11.18	9.03	11.82%
YoY %	28.44%	165.96%	-53.59%	-36.92%	57.96%	23.81%	-	-
Horiz. %	195.57%	152.27%	57.25%	123.37%	195.57%	123.81%	100.00%	-
EY	5.66	7.27	19.36	8.98	5.66	8.95	11.07	-10.57%
YoY %	-22.15%	-62.45%	115.59%	58.66%	-36.76%	-19.15%	-	-
Horiz. %	51.13%	65.67%	174.89%	81.12%	51.13%	80.85%	100.00%	-
DY	2.17	2.50	4.65	3.27	3.42	4.17	5.26	-13.71%
YoY %	-13.20%	-46.24%	42.20%	-4.39%	-17.99%	-20.72%	-	-
Horiz. %	41.25%	47.53%	88.40%	62.17%	65.02%	79.28%	100.00%	-
P/NAPS	1.01	0.92	1.02	0.86	0.70	0.59	0.61	8.76%
YoY %	9.78%	-9.80%	18.60%	22.86%	18.64%	-3.28%	-	-
Horiz. %	165.57%	150.82%	167.21%	140.98%	114.75%	96.72%	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