[GNEALY] YoY TTM Result on 31-Mar-2008 [#3]

Stock

[GNEALY] GLENEALY PLANTATIONS (M) BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- 12.72%

YoY- 340.93%

Quarter Report

GNEALY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	223,225	198,091	202,073	213,388	125,387	106,229	112,094	12.15%
YoY %	12.69%	-1.97%	-5.30%	70.18%	18.03%	-5.23%	-	-
Horiz. %	199.14%	176.72%	180.27%	190.37%	111.86%	94.77%	100.00%	-
PBT	91,319	54,162	74,133	128,781	33,652	27,043	36,373	16.57%
YoY %	68.60%	-26.94%	-42.43%	282.68%	24.44%	-25.65%	-	-
Horiz. %	251.06%	148.91%	203.81%	354.06%	92.52%	74.35%	100.00%	-
Tax	-23,176	-5,945	-21,313	-26,023	-9,014	-7,747	-14,333	8.33%
YoY %	-289.84%	72.11%	18.10%	-188.70%	-16.35%	45.95%	-	-
Horiz. %	161.70%	41.48%	148.70%	181.56%	62.89%	54.05%	100.00%	-
NP	68,143	48,217	52,820	102,758	24,638	19,296	22,040	20.68%
YoY %	41.33%	-8.71%	-48.60%	317.07%	27.68%	-12.45%	-	-
Horiz. %	309.18%	218.77%	239.66%	466.23%	111.79%	87.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,048	39,126	41,766	87,551	19,856	14,806	22,040	16.47%
YoY %	40.69%	-6.32%	-52.30%	340.93%	34.11%	-32.82%	-	-
Horiz. %	249.76%	177.52%	189.50%	397.24%	90.09%	67.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.38%	10.98%	28.75%	20.21%	26.79%	28.65%	39.41%	-
YoY %	131.15%	-61.81%	42.26%	-24.56%	-6.49%	-27.30%	-	-
Horiz. %	64.40%	27.86%	72.95%	51.28%	67.98%	72.70%	100.00%	-
Total Cost	155,082	149,874	149,253	110,630	100,749	86,933	90,054	9.47%
YoY %	3.47%	0.42%	34.91%	9.81%	15.89%	-3.47%	-	-
Horiz. %	172.21%	166.43%	165.74%	122.85%	111.88%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	564,839	517,815	485,065	460,961	391,668	374,333	372,859	7.16%
YoY %	9.08%	6.75%	5.23%	17.69%	4.63%	0.40%	-	-
Horiz. %	151.49%	138.88%	130.09%	123.63%	105.04%	100.40%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	11,424	11,412	22,820	-	9,136	9,187	11,526	-0.14%
YoY %	0.11%	-49.99%	0.00%	-	-0.56%	-20.29%	-	-
Horiz. %	99.12%	99.01%	197.99%	-	79.26%	79.71%	100.00%	-
Div Payout %	20.75%	29.17%	54.64%	-	46.02%	62.06%	52.30%	-
YoY %	-28.87%	-46.61%	0.00%	-	-25.85%	18.66%	-	-
Horiz. %	39.67%	55.77%	104.47%	-	87.99%	118.66%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	564,839	517,815	485,065	460,961	391,668	374,333	372,859	7.16%
YoY %	9.08%	6.75%	5.23%	17.69%	4.63%	0.40%	-	-
Horiz. %	151.49%	138.88%	130.09%	123.63%	105.04%	100.40%	100.00%	-
NOSH	114,108	114,056	113,865	114,099	114,188	114,126	115,436	-0.19%
YoY %	0.05%	0.17%	-0.21%	-0.08%	0.05%	-1.13%	-	-
Horiz. %	98.85%	98.80%	98.64%	98.84%	98.92%	98.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	30.53%	24.34%	26.14%	48.16%	19.65%	18.16%	19.66%	-
YoY %	25.43%	-6.89%	-45.72%	145.09%	8.20%	-7.63%	-	-
Horiz. %	155.29%	123.80%	132.96%	244.96%	99.95%	92.37%	100.00%	-
ROE	9.75%	7.56%	8.61%	18.99%	5.07%	3.96%	5.91%	-
YoY %	28.97%	-12.20%	-54.66%	274.56%	28.03%	-32.99%	-	-
Horiz. %	164.97%	127.92%	145.69%	321.32%	85.79%	67.01%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	195.62	173.68	177.47	187.02	109.81	93.08	97.10	12.37%
YoY %	12.63%	-2.14%	-5.11%	70.31%	17.97%	-4.14%	-	-
Horiz. %	201.46%	178.87%	182.77%	192.61%	113.09%	95.86%	100.00%	-
EPS	48.24	34.30	36.68	76.73	17.39	12.97	19.09	16.69%
YoY %	40.64%	-6.49%	-52.20%	341.23%	34.08%	-32.06%	-	-
Horiz. %	252.70%	179.68%	192.14%	401.94%	91.09%	67.94%	100.00%	-
DPS	10.00	10.00	20.00	0.00	8.00	8.00	10.00	0.00%
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	-20.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	0.00%	80.00%	80.00%	100.00%	-
NAPS	4.95	4.54	4.26	4.04	3.43	3.28	3.23	7.37%
YoY %	9.03%	6.57%	5.45%	17.78%	4.57%	1.55%	-	-
Horiz. %	153.25%	140.56%	131.89%	125.08%	106.19%	101.55%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 114,099
RPS	195.62	173.59	177.08	187.00	109.88	93.09	98.23	12.16%
YoY %	12.69%	-1.97%	-5.30%	70.19%	18.04%	-5.23%	-	-
Horiz. %	199.14%	176.72%	180.27%	190.37%	111.86%	94.77%	100.00%	-
EPS	48.24	34.29	36.60	76.72	17.40	12.97	19.31	16.47%
YoY %	40.68%	-6.31%	-52.29%	340.92%	34.16%	-32.83%	-	-
Horiz. %	249.82%	177.58%	189.54%	397.31%	90.11%	67.17%	100.00%	-
DPS	10.01	10.00	20.00	0.00	8.01	8.05	10.10	-0.14%
YoY %	0.10%	-50.00%	0.00%	0.00%	-0.50%	-20.30%	-	-
Horiz. %	99.11%	99.01%	198.02%	0.00%	79.31%	79.70%	100.00%	-
NAPS	4.9498	4.5377	4.2507	4.0395	3.4323	3.2804	3.2674	7.16%
YoY %	9.08%	6.75%	5.23%	17.69%	4.63%	0.40%	-	-
Horiz. %	151.49%	138.88%	130.09%	123.63%	105.05%	100.40%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	4.60	4.60	3.12	4.70	2.80	2.00	1.72	-
P/RPS	2.35	2.65	1.76	2.51	2.55	2.15	1.77	4.83%
YoY %	-11.32%	50.57%	-29.88%	-1.57%	18.60%	21.47%	-	-
Horiz. %	132.77%	149.72%	99.44%	141.81%	144.07%	121.47%	100.00%	-
P/EPS	9.54	13.41	8.51	6.13	16.10	15.42	9.01	0.95%
YoY %	-28.86%	57.58%	38.83%	-61.93%	4.41%	71.14%	-	-
Horiz. %	105.88%	148.83%	94.45%	68.04%	178.69%	171.14%	100.00%	-
EY	10.49	7.46	11.76	16.33	6.21	6.49	11.10	-0.93%
YoY %	40.62%	-36.56%	-27.99%	162.96%	-4.31%	-41.53%	-	-
Horiz. %	94.50%	67.21%	105.95%	147.12%	55.95%	58.47%	100.00%	-
DY	2.17	2.17	6.41	0.00	2.86	4.00	5.81	-15.13%
YoY %	0.00%	-66.15%	0.00%	0.00%	-28.50%	-31.15%	-	-
Horiz. %	37.35%	37.35%	110.33%	0.00%	49.23%	68.85%	100.00%	-
P/NAPS	0.93	1.01	0.73	1.16	0.82	0.61	0.53	9.82%
YoY %	-7.92%	38.36%	-37.07%	41.46%	34.43%	15.09%	-	-
Horiz. %	175.47%	190.57%	137.74%	218.87%	154.72%	115.09%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/05/11	18/05/10	25/05/09	22/05/08	22/05/07	25/05/06	17/05/05	-
Price	5.10	4.40	3.78	5.85	3.22	2.23	1.78	-
P/RPS	2.61	2.53	2.13	3.13	2.93	2.40	1.83	6.09%
YoY %	3.16%	18.78%	-31.95%	6.83%	22.08%	31.15%	-	-
Horiz. %	142.62%	138.25%	116.39%	171.04%	160.11%	131.15%	100.00%	-
P/EPS	10.57	12.83	10.31	7.62	18.52	17.19	9.32	2.11%
YoY %	-17.61%	24.44%	35.30%	-58.86%	7.74%	84.44%	-	-
Horiz. %	113.41%	137.66%	110.62%	81.76%	198.71%	184.44%	100.00%	-
EY	9.46	7.80	9.70	13.12	5.40	5.82	10.73	-2.07%
YoY %	21.28%	-19.59%	-26.07%	142.96%	-7.22%	-45.76%	-	-
Horiz. %	88.16%	72.69%	90.40%	122.27%	50.33%	54.24%	100.00%	-
DY	1.96	2.27	5.29	0.00	2.48	3.59	5.62	-16.09%
YoY %	-13.66%	-57.09%	0.00%	0.00%	-30.92%	-36.12%	-	-
Horiz. %	34.88%	40.39%	94.13%	0.00%	44.13%	63.88%	100.00%	-
P/NAPS	1.03	0.97	0.89	1.45	0.94	0.68	0.55	11.01%
YoY %	6.19%	8.99%	-38.62%	54.26%	38.24%	23.64%	-	-
Horiz. %	187.27%	176.36%	161.82%	263.64%	170.91%	123.64%	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