[GNEALY] YoY Annualized Quarter 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- 25.24%

YoY- 107.15%

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
Annualized Quarter Result
Revenue	189,534	175,788	247,490	141,113	107,863	112,595	106,286	10.11%
YoY %	7.82%	-28.97%	75.38%	30.83%	-4.20%	5.94%	-	-
Horiz. %	178.32%	165.39%	232.85%	132.77%	101.48%	105.94%	100.00%	-
PBT	51,016	47,091	144,733	52,923	25,875	33,237	40,092	4.09%
YoY %	8.33%	-67.46%	173.48%	104.53%	-22.15%	-17.10%	-	-
Horiz. %	127.25%	117.46%	361.00%	132.00%	64.54%	82.90%	100.00%	-
Tax	-13,670	-4,466	-32,933	-13,602	-7,720	-9,084	-15,849	-2.43%
YoY %	-206.09%	86.44%	-142.12%	-76.19%	15.02%	42.68%	-	-
Horiz. %	86.25%	28.18%	207.79%	85.82%	48.71%	57.32%	100.00%	-
NP	37,346	42,625	111,800	39,321	18,155	24,153	24,243	7.46%
YoY %	-12.38%	-61.87%	184.33%	116.58%	-24.83%	-0.37%	-	-
Horiz. %	154.05%	175.82%	461.16%	162.20%	74.89%	99.63%	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	15,132	19,732	24,243	3.47%
YoY %	-10.33%	-65.05%	202.96%	107.15%	-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%	29.84%	27.33%	39.53%	-
YoY %	182.70%	-58.33%	-11.48%	-13.87%	9.18%	-30.86%	-	-
Horiz. %	67.80%	23.98%	57.55%	65.01%	75.49%	69.14%	100.00%	-
Total Cost	152,188	133,163	135,690	101,792	89,708	88,442	82,043	10.84%
YoY %	14.29%	-1.86%	33.30%	13.47%	1.43%	7.80%	-	-
Horiz. %	185.50%	162.31%	165.39%	124.07%	109.34%	107.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	519,185	497,405	482,593	405,090	381,739	373,869	362,318	6.17%
YoY %	4.38%	3.07%	19.13%	6.12%	2.11%	3.19%	-	-
Horiz. %	143.30%	137.28%	133.20%	111.81%	105.36%	103.19%	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	11,410	11,408	34,226	11,410	9,170	9,231	11,538	-0.18%
YoY %	0.02%	-66.67%	199.96%	24.43%	-0.66%	-19.99%	-	-
Horiz. %	98.89%	98.87%	296.64%	98.89%	79.48%	80.01%	100.00%	-
Div Payout %	38.34%	34.38%	36.04%	36.40%	60.61%	46.78%	47.60%	-
YoY %	11.52%	-4.61%	-0.99%	-39.94%	29.56%	-1.72%	-	-
Horiz. %	80.55%	72.23%	75.71%	76.47%	127.33%	98.28%	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	519,185	497,405	482,593	405,090	381,739	373,869	362,318	6.17%
YoY %	4.38%	3.07%	19.13%	6.12%	2.11%	3.19%	-	-
Horiz. %	143.30%	137.28%	133.20%	111.81%	105.36%	103.19%	100.00%	-
NOSH	114,106	114,083	114,088	114,109	114,636	115,391	115,387	-0.18%
YoY %	0.02%	-0.00%	-0.02%	-0.46%	-0.65%	0.00%	-	-
Horiz. %	98.89%	98.87%	98.87%	98.89%	99.35%	100.00%	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%	45.17%	27.86%	16.83%	21.45%	22.81%	-
YoY %	-18.76%	-46.31%	62.13%	65.54%	-21.54%	-5.96%	-	-
Horiz. %	86.37%	106.31%	198.03%	122.14%	73.78%	94.04%	100.00%	-
ROE	5.73%	6.67%	19.68%	7.74%	3.96%	5.28%	6.69%	-
YoY %	-14.09%	-66.11%	154.26%	95.45%	-25.00%	-21.08%	-	-
Horiz. %	85.65%	99.70%	294.17%	115.70%	59.19%	78.92%	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	166.10	154.09	216.93	123.66	94.09	97.58	92.11	10.32%
YoY %	7.79%	-28.97%	75.42%	31.43%	-3.58%	5.94%	-	-
Horiz. %	180.33%	167.29%	235.51%	134.25%	102.15%	105.94%	100.00%	-
EPS	26.08	29.09	83.24	27.47	13.20	17.10	21.01	3.66%
YoY %	-10.35%	-65.05%	203.02%	108.11%	-22.81%	-18.61%	-	-
Horiz. %	124.13%	138.46%	396.19%	130.75%	62.83%	81.39%	100.00%	-
DPS	10.00	10.00	30.00	10.00	8.00	8.00	10.00	0.00%
YoY %	0.00%	-66.67%	200.00%	25.00%	0.00%	-20.00%	-	-
Horiz. %	100.00%	100.00%	300.00%	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	216.88	123.66	94.52	98.67	93.14	10.11%
YoY %	7.82%	-28.97%	75.38%	30.83%	-4.21%	5.94%	-	-
Horiz. %	178.32%	165.40%	232.85%	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	10.00	10.00	29.99	10.00	8.04	8.09	10.11	-0.18%
YoY %	0.00%	-66.66%	199.90%	24.38%	-0.62%	-19.98%	-	-
Horiz. %	98.91%	98.91%	296.64%	98.91%	79.53%	80.02%	100.00%	-
NAPS	4.5497	4.3589	4.2291	3.5499	3.3453	3.2763	3.1751	6.17%
YoY %	4.38%	3.07%	19.13%	6.12%	2.11%	3.19%	-	-
Horiz. %	143.29%	137.28%	133.20%	111.80%	105.36%	103.19%	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	2.65	2.39	2.54	2.73	2.13	1.88	2.17	3.38%
YoY %	10.88%	-5.91%	-6.96%	28.17%	13.30%	-13.36%	-	-
Horiz. %	122.12%	110.14%	117.05%	125.81%	98.16%	86.64%	100.00%	-
P/EPS	16.91	12.65	6.61	12.30	15.15	10.70	9.52	10.04%
YoY %	33.68%	91.38%	-46.26%	-18.81%	41.59%	12.39%	-	-
Horiz. %	177.63%	132.88%	69.43%	129.20%	159.14%	112.39%	100.00%	-
EY	5.91	7.90	15.13	8.13	6.60	9.34	10.51	-9.14%
YoY %	-25.19%	-47.79%	86.10%	23.18%	-29.34%	-11.13%	-	-
Horiz. %	56.23%	75.17%	143.96%	77.35%	62.80%	88.87%	100.00%	-
DY	2.27	2.72	5.45	2.96	4.00	4.37	5.00	-12.32%
YoY %	-16.54%	-50.09%	84.12%	-26.00%	-8.47%	-12.60%	-	-
Horiz. %	45.40%	54.40%	109.00%	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	2.49	1.97	2.06	5.05%
YoY %	6.54%	31.31%	-19.84%	-0.80%	26.40%	-4.37%	-	-
Horiz. %	134.47%	126.21%	96.12%	119.90%	120.87%	95.63%	100.00%	-
P/EPS	17.64	13.75	5.17	11.14	17.73	11.23	9.04	11.78%
YoY %	28.29%	165.96%	-53.59%	-37.17%	57.88%	24.23%	-	-
Horiz. %	195.13%	152.10%	57.19%	123.23%	196.13%	124.23%	100.00%	-
EY	5.67	7.27	19.36	8.98	5.64	8.91	11.06	-10.53%
YoY %	-22.01%	-62.45%	115.59%	59.22%	-36.70%	-19.44%	-	-
Horiz. %	51.27%	65.73%	175.05%	81.19%	50.99%	80.56%	100.00%	-
DY	2.17	2.50	6.98	3.27	3.42	4.17	5.26	-13.71%
YoY %	-13.20%	-64.18%	113.46%	-4.39%	-17.99%	-20.72%	-	-
Horiz. %	41.25%	47.53%	132.70%	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