[GNEALY] QoQ 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. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	213,388	191,342	165,193	141,113	125,387	122,752	113,259	52.48%
YoY %	11.52%	15.83%	17.06%	12.54%	2.15%	8.38%	-	-
Horiz. %	188.41%	168.94%	145.85%	124.59%	110.71%	108.38%	100.00%	-
PBT	128,781	113,658	71,031	52,923	33,652	27,246	27,065	182.62%
YoY %	13.31%	60.01%	34.22%	57.27%	23.51%	0.67%	-	-
Horiz. %	475.82%	419.94%	262.45%	195.54%	124.34%	100.67%	100.00%	-
Tax	-26,023	-22,977	-18,285	-13,602	-9,014	-7,588	-7,695	125.13%
YoY %	-13.26%	-25.66%	-34.43%	-50.90%	-18.79%	1.39%	-	-
Horiz. %	338.18%	298.60%	237.62%	176.76%	117.14%	98.61%	100.00%	-
NP	102,758	90,681	52,746	39,321	24,638	19,658	19,370	203.86%
YoY %	13.32%	71.92%	34.14%	59.59%	25.33%	1.49%	-	-
Horiz. %	530.50%	468.15%	272.31%	203.00%	127.20%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,551	77,674	42,600	31,346	19,856	15,801	16,129	208.54%
YoY %	12.72%	82.33%	35.90%	57.87%	25.66%	-2.03%	-	-
Horiz. %	542.82%	481.58%	264.12%	194.35%	123.11%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.21%	20.22%	25.74%	25.70%	26.79%	27.85%	28.43%	-
YoY %	-0.05%	-21.45%	0.16%	-4.07%	-3.81%	-2.04%	-	-
Horiz. %	71.09%	71.12%	90.54%	90.40%	94.23%	97.96%	100.00%	-
Total Cost	110,630	100,661	112,447	101,792	100,749	103,094	93,889	11.54%
YoY %	9.90%	-10.48%	10.47%	1.04%	-2.27%	9.80%	-	-
Horiz. %	117.83%	107.21%	119.77%	108.42%	107.31%	109.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	460,961	454,033	419,796	405,092	391,668	385,842	383,909	12.95%
YoY %	1.53%	8.16%	3.63%	3.43%	1.51%	0.50%	-	-
Horiz. %	120.07%	118.27%	109.35%	105.52%	102.02%	100.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	22,818	11,411	11,411	9,136	9,136	9,136	-
YoY %	-	99.96%	0.00%	24.90%	0.00%	0.00%	-	-
Horiz. %	-	249.76%	124.90%	124.90%	100.00%	100.00%	100.00%	-
Div Payout %	-	29.38%	26.79%	36.40%	46.02%	57.82%	56.65%	-
YoY %	-	9.67%	-26.40%	-20.90%	-20.41%	2.07%	-	-
Horiz. %	-	51.86%	47.29%	64.25%	81.24%	102.07%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	460,961	454,033	419,796	405,092	391,668	385,842	383,909	12.95%
YoY %	1.53%	8.16%	3.63%	3.43%	1.51%	0.50%	-	-
Horiz. %	120.07%	118.27%	109.35%	105.52%	102.02%	100.50%	100.00%	-
NOSH	114,099	114,078	114,075	114,110	114,188	114,154	113,919	0.10%
YoY %	0.02%	0.00%	-0.03%	-0.07%	0.03%	0.21%	-	-
Horiz. %	100.16%	100.14%	100.14%	100.17%	100.24%	100.21%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	48.16%	47.39%	31.93%	27.86%	19.65%	16.01%	17.10%	-
YoY %	1.62%	48.42%	14.61%	41.78%	22.74%	-6.37%	-	-
Horiz. %	281.64%	277.13%	186.73%	162.92%	114.91%	93.63%	100.00%	-
ROE	18.99%	17.11%	10.15%	7.74%	5.07%	4.10%	4.20%	-
YoY %	10.99%	68.57%	31.14%	52.66%	23.66%	-2.38%	-	-
Horiz. %	452.14%	407.38%	241.67%	184.29%	120.71%	97.62%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	187.02	167.73	144.81	123.66	109.81	107.53	99.42	52.32%
YoY %	11.50%	15.83%	17.10%	12.61%	2.12%	8.16%	-	-
Horiz. %	188.11%	168.71%	145.65%	124.38%	110.45%	108.16%	100.00%	-
EPS	76.73	68.09	37.34	27.47	17.39	13.84	14.16	208.19%
YoY %	12.69%	82.35%	35.93%	57.96%	25.65%	-2.26%	-	-
Horiz. %	541.88%	480.86%	263.70%	194.00%	122.81%	97.74%	100.00%	-
DPS	0.00	20.00	10.00	10.00	8.00	8.00	8.00	-
YoY %	0.00%	100.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	250.00%	125.00%	125.00%	100.00%	100.00%	100.00%	-
NAPS	4.04	3.98	3.68	3.55	3.43	3.38	3.37	12.83%
YoY %	1.51%	8.15%	3.66%	3.50%	1.48%	0.30%	-	-
Horiz. %	119.88%	118.10%	109.20%	105.34%	101.78%	100.30%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 114,110
RPS	187.00	167.68	144.76	123.66	109.88	107.57	99.25	52.48%
YoY %	11.52%	15.83%	17.06%	12.54%	2.15%	8.38%	-	-
Horiz. %	188.41%	168.95%	145.85%	124.59%	110.71%	108.38%	100.00%	-
EPS	76.72	68.07	37.33	27.47	17.40	13.85	14.13	208.60%
YoY %	12.71%	82.35%	35.89%	57.87%	25.63%	-1.98%	-	-
Horiz. %	542.96%	481.74%	264.19%	194.41%	123.14%	98.02%	100.00%	-
DPS	0.00	20.00	10.00	10.00	8.01	8.01	8.01	-
YoY %	0.00%	100.00%	0.00%	24.84%	0.00%	0.00%	-	-
Horiz. %	0.00%	249.69%	124.84%	124.84%	100.00%	100.00%	100.00%	-
NAPS	4.0395	3.9788	3.6788	3.5499	3.4323	3.3812	3.3643	12.95%
YoY %	1.53%	8.15%	3.63%	3.43%	1.51%	0.50%	-	-
Horiz. %	120.07%	118.27%	109.35%	105.52%	102.02%	100.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	4.70	4.70	3.48	3.38	2.80	2.85	2.20	-
P/RPS	2.51	2.80	2.40	2.73	2.55	2.65	2.21	8.84%
YoY %	-10.36%	16.67%	-12.09%	7.06%	-3.77%	19.91%	-	-
Horiz. %	113.57%	126.70%	108.60%	123.53%	115.38%	119.91%	100.00%	-
P/EPS	6.13	6.90	9.32	12.30	16.10	20.59	15.54	-46.18%
YoY %	-11.16%	-25.97%	-24.23%	-23.60%	-21.81%	32.50%	-	-
Horiz. %	39.45%	44.40%	59.97%	79.15%	103.60%	132.50%	100.00%	-
EY	16.33	14.49	10.73	8.13	6.21	4.86	6.44	85.84%
YoY %	12.70%	35.04%	31.98%	30.92%	27.78%	-24.53%	-	-
Horiz. %	253.57%	225.00%	166.61%	126.24%	96.43%	75.47%	100.00%	-
DY	0.00	4.26	2.87	2.96	2.86	2.81	3.64	-
YoY %	0.00%	48.43%	-3.04%	3.50%	1.78%	-22.80%	-	-
Horiz. %	0.00%	117.03%	78.85%	81.32%	78.57%	77.20%	100.00%	-
P/NAPS	1.16	1.18	0.95	0.95	0.82	0.84	0.65	47.07%
YoY %	-1.69%	24.21%	0.00%	15.85%	-2.38%	29.23%	-	-
Horiz. %	178.46%	181.54%	146.15%	146.15%	126.15%	129.23%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	31/01/08	13/11/07	20/08/07	22/05/07	29/01/07	15/11/06	-
Price	5.85	4.50	4.36	3.06	3.22	2.95	2.36	-
P/RPS	3.13	2.68	3.01	2.47	2.93	2.74	2.37	20.35%
YoY %	16.79%	-10.96%	21.86%	-15.70%	6.93%	15.61%	-	-
Horiz. %	132.07%	113.08%	127.00%	104.22%	123.63%	115.61%	100.00%	-
P/EPS	7.62	6.61	11.68	11.14	18.52	21.31	16.67	-40.63%
YoY %	15.28%	-43.41%	4.85%	-39.85%	-13.09%	27.83%	-	-
Horiz. %	45.71%	39.65%	70.07%	66.83%	111.10%	127.83%	100.00%	-
EY	13.12	15.13	8.57	8.98	5.40	4.69	6.00	68.38%
YoY %	-13.28%	76.55%	-4.57%	66.30%	15.14%	-21.83%	-	-
Horiz. %	218.67%	252.17%	142.83%	149.67%	90.00%	78.17%	100.00%	-
DY	0.00	4.44	2.29	3.27	2.48	2.71	3.39	-
YoY %	0.00%	93.89%	-29.97%	31.85%	-8.49%	-20.06%	-	-
Horiz. %	0.00%	130.97%	67.55%	96.46%	73.16%	79.94%	100.00%	-
P/NAPS	1.45	1.13	1.18	0.86	0.94	0.87	0.70	62.42%
YoY %	28.32%	-4.24%	37.21%	-8.51%	8.05%	24.29%	-	-
Horiz. %	207.14%	161.43%	168.57%	122.86%	134.29%	124.29%	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