[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2013 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 9.14%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 669,057 636,146 649,084 680,934 593,762 570,944 644,276 2.54%
PBT 158,493 166,830 138,080 153,521 139,397 135,024 135,468 11.00%
Tax -40,418 -36,812 -38,152 -45,264 -38,777 -36,850 -40,284 0.22%
NP 118,074 130,018 99,928 108,257 100,620 98,174 95,184 15.40%
-
NP to SH 114,725 126,668 96,532 102,277 93,716 89,842 83,984 23.04%
-
Tax Rate 25.50% 22.07% 27.63% 29.48% 27.82% 27.29% 29.74% -
Total Cost 550,982 506,128 549,156 572,677 493,142 472,770 549,092 0.22%
-
Net Worth 874,901 851,185 830,690 772,122 751,367 708,575 609,561 27.15%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 21,691 - - 44,810 27,322 - - -
Div Payout % 18.91% - - 43.81% 29.15% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 874,901 851,185 830,690 772,122 751,367 708,575 609,561 27.15%
NOSH 723,058 721,343 716,112 689,395 683,061 668,467 564,408 17.90%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 17.65% 20.44% 15.40% 15.90% 16.95% 17.20% 14.77% -
ROE 13.11% 14.88% 11.62% 13.25% 12.47% 12.68% 13.78% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 92.53 88.19 90.64 98.77 86.93 85.41 114.15 -13.02%
EPS 15.87 17.56 13.48 14.84 13.72 13.44 14.88 4.37%
DPS 3.00 0.00 0.00 6.50 4.00 0.00 0.00 -
NAPS 1.21 1.18 1.16 1.12 1.10 1.06 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 760,756
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 83.62 79.51 81.13 85.11 74.21 71.36 80.53 2.53%
EPS 14.34 15.83 12.07 12.78 11.71 11.23 10.50 23.02%
DPS 2.71 0.00 0.00 5.60 3.41 0.00 0.00 -
NAPS 1.0935 1.0639 1.0382 0.965 0.9391 0.8856 0.7619 27.15%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.10 1.13 1.20 0.94 0.855 0.85 0.85 -
P/RPS 1.19 1.28 1.32 0.95 0.98 1.00 0.74 37.14%
P/EPS 6.93 6.44 8.90 6.34 6.23 6.32 5.71 13.73%
EY 14.42 15.54 11.23 15.78 16.05 15.81 17.51 -12.10%
DY 2.73 0.00 0.00 6.91 4.68 0.00 0.00 -
P/NAPS 0.91 0.96 1.03 0.84 0.78 0.80 0.79 9.85%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 -
Price 1.10 1.10 1.17 1.09 0.985 0.81 0.79 -
P/RPS 1.19 1.25 1.29 1.10 1.13 0.95 0.69 43.67%
P/EPS 6.93 6.26 8.68 7.35 7.18 6.03 5.31 19.36%
EY 14.42 15.96 11.52 13.61 13.93 16.59 18.84 -16.28%
DY 2.73 0.00 0.00 5.96 4.06 0.00 0.00 -
P/NAPS 0.91 0.93 1.01 0.97 0.90 0.76 0.73 15.78%

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
Post a Comment