[GNEALY] YoY Quarter Result on 30-Jun-2005 [#4]

Stock

[GNEALY] GLENEALY PLANTATIONS (M) BHD

Announcement Date

23-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- -77.97%

YoY- -75.28%

Quarter Report

GNEALY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Quarter Result
Revenue	76,261	42,290	26,564	24,930	24,429	21,636	20,602	24.34%
YoY %	80.33%	59.20%	6.55%	2.05%	12.91%	5.02%	-	-
Horiz. %	370.16%	205.27%	128.94%	121.01%	118.58%	105.02%	100.00%	-
PBT	36,072	20,120	849	1,932	5,068	5,337	6,244	33.91%
YoY %	79.28%	2,269.85%	-56.06%	-61.88%	-5.04%	-14.53%	-	-
Horiz. %	577.71%	322.23%	13.60%	30.94%	81.17%	85.47%	100.00%	-
Tax	-11,407	-4,497	91	148	-2,002	-1,555	-3,503	21.72%
YoY %	-153.66%	-5,041.76%	-38.51%	107.39%	-28.75%	55.61%	-	-
Horiz. %	325.64%	128.38%	-2.60%	-4.22%	57.15%	44.39%	100.00%	-
NP	24,665	15,623	940	2,080	3,066	3,782	2,741	44.17%
YoY %	57.88%	1,562.02%	-54.81%	-32.16%	-18.93%	37.98%	-	-
Horiz. %	899.85%	569.97%	34.29%	75.88%	111.86%	137.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,991	12,575	1,085	758	3,066	3,782	2,741	39.21%
YoY %	58.97%	1,058.99%	43.14%	-75.28%	-18.93%	37.98%	-	-
Horiz. %	729.33%	458.77%	39.58%	27.65%	111.86%	137.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.62%	22.35%	-10.72%	-7.66%	39.50%	29.14%	56.10%	-
YoY %	41.48%	308.49%	-39.95%	-119.39%	35.55%	-48.06%	-	-
Horiz. %	56.36%	39.84%	-19.11%	-13.65%	70.41%	51.94%	100.00%	-
Total Cost	51,596	26,667	25,624	22,850	21,363	17,854	17,861	19.32%
YoY %	93.48%	4.07%	12.14%	6.96%	19.65%	-0.04%	-	-
Horiz. %	288.88%	149.30%	143.46%	127.93%	119.61%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	482,659	405,092	380,321	372,109	361,926	341,302	462,975	0.69%
YoY %	19.15%	6.51%	2.21%	2.81%	6.04%	-26.28%	-	-
Horiz. %	104.25%	87.50%	82.15%	80.37%	78.17%	73.72%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	22,820	11,411	9,136	9,187	11,526	5,765	5,758	25.77%
YoY %	99.98%	24.90%	-0.56%	-20.29%	99.93%	0.12%	-	-
Horiz. %	396.32%	198.18%	158.67%	159.55%	200.17%	100.12%	100.00%	-
Div Payout %	114.16%	90.74%	842.11%	1,212.12%	375.94%	152.44%	210.08%	-
YoY %	25.81%	-89.22%	-30.53%	222.42%	146.62%	-27.44%	-	-
Horiz. %	54.34%	43.19%	400.85%	576.98%	178.95%	72.56%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	482,659	405,092	380,321	372,109	361,926	341,302	462,975	0.69%
YoY %	19.15%	6.51%	2.21%	2.81%	6.04%	-26.28%	-	-
Horiz. %	104.25%	87.50%	82.15%	80.37%	78.17%	73.72%	100.00%	-
NOSH	114,103	114,110	114,210	114,848	115,263	115,304	115,168	-0.15%
YoY %	-0.01%	-0.09%	-0.56%	-0.36%	-0.04%	0.12%	-	-
Horiz. %	99.08%	99.08%	99.17%	99.72%	100.08%	100.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	32.34%	36.94%	3.54%	8.34%	12.55%	17.48%	13.30%	-
YoY %	-12.45%	943.50%	-57.55%	-33.55%	-28.20%	31.43%	-	-
Horiz. %	243.16%	277.74%	26.62%	62.71%	94.36%	131.43%	100.00%	-
ROE	4.14%	3.10%	0.29%	0.20%	0.85%	1.11%	0.59%	-
YoY %	33.55%	968.97%	45.00%	-76.47%	-23.42%	88.14%	-	-
Horiz. %	701.69%	525.42%	49.15%	33.90%	144.07%	188.14%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	66.83	37.06	23.26	21.71	21.19	18.76	17.89	24.53%
YoY %	80.33%	59.33%	7.14%	2.45%	12.95%	4.86%	-	-
Horiz. %	373.56%	207.15%	130.02%	121.35%	118.45%	104.86%	100.00%	-
EPS	17.52	11.02	0.95	0.66	2.66	3.28	2.38	39.43%
YoY %	58.98%	1,060.00%	43.94%	-75.19%	-18.90%	37.82%	-	-
Horiz. %	736.13%	463.03%	39.92%	27.73%	111.76%	137.82%	100.00%	-
DPS	20.00	10.00	8.00	8.00	10.00	5.00	5.00	25.96%
YoY %	100.00%	25.00%	0.00%	-20.00%	100.00%	0.00%	-	-
Horiz. %	400.00%	200.00%	160.00%	160.00%	200.00%	100.00%	100.00%	-
NAPS	4.23	3.55	3.33	3.24	3.14	2.96	4.02	0.85%
YoY %	19.15%	6.61%	2.78%	3.18%	6.08%	-26.37%	-	-
Horiz. %	105.22%	88.31%	82.84%	80.60%	78.11%	73.63%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 114,848
RPS	66.83	37.06	23.28	21.85	21.41	18.96	18.05	24.35%
YoY %	80.33%	59.19%	6.54%	2.06%	12.92%	5.04%	-	-
Horiz. %	370.25%	205.32%	128.98%	121.05%	118.61%	105.04%	100.00%	-
EPS	17.52	11.02	0.95	0.66	2.69	3.31	2.40	39.23%
YoY %	58.98%	1,060.00%	43.94%	-75.46%	-18.73%	37.92%	-	-
Horiz. %	730.00%	459.17%	39.58%	27.50%	112.08%	137.92%	100.00%	-
DPS	20.00	10.00	8.01	8.05	10.10	5.05	5.05	25.75%
YoY %	100.00%	24.84%	-0.50%	-20.30%	100.00%	0.00%	-	-
Horiz. %	396.04%	198.02%	158.61%	159.41%	200.00%	100.00%	100.00%	-
NAPS	4.2297	3.5499	3.3328	3.2609	3.1716	2.9909	4.0572	0.69%
YoY %	19.15%	6.51%	2.20%	2.82%	6.04%	-26.28%	-	-
Horiz. %	104.25%	87.50%	82.15%	80.37%	78.17%	73.72%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	5.50	3.38	2.00	1.83	2.00	1.36	1.83	-
P/RPS	8.23	9.12	8.60	8.43	9.44	7.25	10.23	-3.55%
YoY %	-9.76%	6.05%	2.02%	-10.70%	30.21%	-29.13%	-	-
Horiz. %	80.45%	89.15%	84.07%	82.40%	92.28%	70.87%	100.00%	-
P/EPS	31.39	30.67	210.53	277.27	75.19	41.46	76.89	-13.85%
YoY %	2.35%	-85.43%	-24.07%	268.76%	81.36%	-46.08%	-	-
Horiz. %	40.82%	39.89%	273.81%	360.61%	97.79%	53.92%	100.00%	-
EY	3.19	3.26	0.48	0.36	1.33	2.41	1.30	16.12%
YoY %	-2.15%	579.17%	33.33%	-72.93%	-44.81%	85.38%	-	-
Horiz. %	245.38%	250.77%	36.92%	27.69%	102.31%	185.38%	100.00%	-
DY	3.64	2.96	4.00	4.37	5.00	3.68	2.73	4.90%
YoY %	22.97%	-26.00%	-8.47%	-12.60%	35.87%	34.80%	-	-
Horiz. %	133.33%	108.42%	146.52%	160.07%	183.15%	134.80%	100.00%	-
P/NAPS	1.30	0.95	0.60	0.56	0.64	0.46	0.46	18.88%
YoY %	36.84%	58.33%	7.14%	-12.50%	39.13%	0.00%	-	-
Horiz. %	282.61%	206.52%	130.43%	121.74%	139.13%	100.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	15/08/08	20/08/07	21/08/06	23/08/05	24/08/04	26/08/03	26/08/02	-
Price	4.30	3.06	2.34	1.92	1.90	1.76	1.90	-
P/RPS	6.43	8.26	10.06	8.85	8.96	9.38	10.62	-8.01%
YoY %	-22.15%	-17.89%	13.67%	-1.23%	-4.48%	-11.68%	-	-
Horiz. %	60.55%	77.78%	94.73%	83.33%	84.37%	88.32%	100.00%	-
P/EPS	24.54	27.77	246.32	290.91	71.43	53.66	79.83	-17.83%
YoY %	-11.63%	-88.73%	-15.33%	307.27%	33.12%	-32.78%	-	-
Horiz. %	30.74%	34.79%	308.56%	364.41%	89.48%	67.22%	100.00%	-
EY	4.07	3.60	0.41	0.34	1.40	1.86	1.25	21.72%
YoY %	13.06%	778.05%	20.59%	-75.71%	-24.73%	48.80%	-	-
Horiz. %	325.60%	288.00%	32.80%	27.20%	112.00%	148.80%	100.00%	-
DY	4.65	3.27	3.42	4.17	5.26	2.84	2.63	9.95%
YoY %	42.20%	-4.39%	-17.99%	-20.72%	85.21%	7.98%	-	-
Horiz. %	176.81%	124.33%	130.04%	158.56%	200.00%	107.98%	100.00%	-
P/NAPS	1.02	0.86	0.70	0.59	0.61	0.59	0.47	13.77%
YoY %	18.60%	22.86%	18.64%	-3.28%	3.39%	25.53%	-	-
Horiz. %	217.02%	182.98%	148.94%	125.53%	129.79%	125.53%	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