[GNEALY] YoY TTM 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- -10.47%

YoY- -18.61%

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
TTM Result
Revenue	247,359	141,113	107,863	112,595	106,286	92,301	59,635	26.72%
YoY %	75.29%	30.83%	-4.20%	5.94%	15.15%	54.78%	-	-
Horiz. %	414.79%	236.63%	180.87%	188.81%	178.23%	154.78%	100.00%	-
PBT	144,733	52,923	25,960	33,237	40,092	33,458	20,439	38.53%
YoY %	173.48%	103.86%	-21.89%	-17.10%	19.83%	63.70%	-	-
Horiz. %	708.12%	258.93%	127.01%	162.62%	196.15%	163.70%	100.00%	-
Tax	-32,933	-13,602	-7,804	-12,183	-15,849	-12,034	-6,667	30.47%
YoY %	-142.12%	-74.30%	35.94%	23.13%	-31.70%	-80.50%	-	-
Horiz. %	493.97%	204.02%	117.05%	182.74%	237.72%	180.50%	100.00%	-
NP	111,800	39,321	18,156	21,054	24,243	21,424	13,772	41.72%
YoY %	184.33%	116.57%	-13.76%	-13.15%	13.16%	55.56%	-	-
Horiz. %	811.79%	285.51%	131.83%	152.88%	176.03%	155.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,967	31,346	15,133	19,732	24,243	21,424	13,772	37.92%
YoY %	202.96%	107.14%	-23.31%	-18.61%	13.16%	55.56%	-	-
Horiz. %	689.57%	227.61%	109.88%	143.28%	176.03%	155.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.75%	25.70%	30.06%	36.65%	39.53%	35.97%	32.62%	-
YoY %	-11.48%	-14.50%	-17.98%	-7.29%	9.90%	10.27%	-	-
Horiz. %	69.74%	78.79%	92.15%	112.35%	121.18%	110.27%	100.00%	-
Total Cost	135,559	101,792	89,707	91,541	82,043	70,877	45,863	19.77%
YoY %	33.17%	13.47%	-2.00%	11.58%	15.75%	54.54%	-	-
Horiz. %	295.57%	221.95%	195.60%	199.60%	178.89%	154.54%	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	460,672	0.77%
YoY %	19.15%	6.51%	2.21%	2.81%	6.04%	-25.91%	-	-
Horiz. %	104.77%	87.94%	82.56%	80.78%	78.56%	74.09%	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 %	24.03%	36.40%	60.38%	46.56%	47.54%	26.91%	41.81%	-
YoY %	-33.98%	-39.72%	29.68%	-2.06%	76.66%	-35.64%	-	-
Horiz. %	57.47%	87.06%	144.42%	111.36%	113.70%	64.36%	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	460,672	0.77%
YoY %	19.15%	6.51%	2.21%	2.81%	6.04%	-25.91%	-	-
Horiz. %	104.77%	87.94%	82.56%	80.78%	78.56%	74.09%	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	45.20%	27.86%	16.83%	18.70%	22.81%	23.21%	23.09%	-
YoY %	62.24%	65.54%	-10.00%	-18.02%	-1.72%	0.52%	-	-
Horiz. %	195.76%	120.66%	72.89%	80.99%	98.79%	100.52%	100.00%	-
ROE	19.68%	7.74%	3.98%	5.30%	6.70%	6.28%	2.99%	-
YoY %	154.26%	94.47%	-24.91%	-20.90%	6.69%	110.03%	-	-
Horiz. %	658.19%	258.86%	133.11%	177.26%	224.08%	210.03%	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	216.78	123.66	94.44	98.04	92.21	80.05	51.78	26.92%
YoY %	75.30%	30.94%	-3.67%	6.32%	15.19%	54.60%	-	-
Horiz. %	418.66%	238.82%	182.39%	189.34%	178.08%	154.60%	100.00%	-
EPS	83.23	27.47	13.25	17.18	21.03	18.58	11.96	38.13%
YoY %	202.99%	107.32%	-22.88%	-18.31%	13.19%	55.35%	-	-
Horiz. %	695.90%	229.68%	110.79%	143.65%	175.84%	155.35%	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	4.00	0.93%
YoY %	19.15%	6.61%	2.78%	3.18%	6.08%	-26.00%	-	-
Horiz. %	105.75%	88.75%	83.25%	81.00%	78.50%	74.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 114,848
RPS	216.77	123.66	94.52	98.67	93.14	80.89	52.26	26.72%
YoY %	75.30%	30.83%	-4.21%	5.94%	15.14%	54.78%	-	-
Horiz. %	414.79%	236.62%	180.86%	188.81%	178.22%	154.78%	100.00%	-
EPS	83.22	27.47	13.26	17.29	21.24	18.77	12.07	37.91%
YoY %	202.95%	107.16%	-23.31%	-18.60%	13.16%	55.51%	-	-
Horiz. %	689.48%	227.59%	109.86%	143.25%	175.97%	155.51%	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	4.037	0.77%
YoY %	19.15%	6.51%	2.20%	2.82%	6.04%	-25.91%	-	-
Horiz. %	104.77%	87.93%	82.56%	80.78%	78.56%	74.09%	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	2.54	2.73	2.12	1.87	2.17	1.70	3.53	-5.33%
YoY %	-6.96%	28.77%	13.37%	-13.82%	27.65%	-51.84%	-	-
Horiz. %	71.95%	77.34%	60.06%	52.97%	61.47%	48.16%	100.00%	-
P/EPS	6.61	12.30	15.09	10.65	9.51	7.32	15.30	-13.04%
YoY %	-46.26%	-18.49%	41.69%	11.99%	29.92%	-52.16%	-	-
Horiz. %	43.20%	80.39%	98.63%	69.61%	62.16%	47.84%	100.00%	-
EY	15.13	8.13	6.63	9.39	10.52	13.66	6.53	15.01%
YoY %	86.10%	22.62%	-29.39%	-10.74%	-22.99%	109.19%	-	-
Horiz. %	231.70%	124.50%	101.53%	143.80%	161.10%	209.19%	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	1.98	2.47	2.48	1.96	2.06	2.20	3.67	-9.76%
YoY %	-19.84%	-0.40%	26.53%	-4.85%	-6.36%	-40.05%	-	-
Horiz. %	53.95%	67.30%	67.57%	53.41%	56.13%	59.95%	100.00%	-
P/EPS	5.17	11.14	17.66	11.18	9.03	9.47	15.89	-17.05%
YoY %	-53.59%	-36.92%	57.96%	23.81%	-4.65%	-40.40%	-	-
Horiz. %	32.54%	70.11%	111.14%	70.36%	56.83%	59.60%	100.00%	-
EY	19.36	8.98	5.66	8.95	11.07	10.56	6.29	20.58%
YoY %	115.59%	58.66%	-36.76%	-19.15%	4.83%	67.89%	-	-
Horiz. %	307.79%	142.77%	89.98%	142.29%	175.99%	167.89%	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	0.48	13.37%
YoY %	18.60%	22.86%	18.64%	-3.28%	3.39%	22.92%	-	-
Horiz. %	212.50%	179.17%	145.83%	122.92%	127.08%	122.92%	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