[GLOMAC] QoQ Annualized Quarter Result on 30-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Jan-2010 [#3]
Profit Trend
QoQ- 6.9%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 505,240 316,755 284,512 284,512 269,240 235,944 345,266 35.53%
PBT 117,860 74,893 66,844 66,844 65,650 65,896 56,240 80.56%
Tax -29,680 -17,614 -16,042 -16,042 -17,060 -17,772 -17,430 52.97%
NP 88,180 57,279 50,801 50,801 48,590 48,124 38,810 92.60%
-
NP to SH 62,228 40,854 37,721 37,721 35,286 33,364 31,977 70.19%
-
Tax Rate 25.18% 23.52% 24.00% 24.00% 25.99% 26.97% 30.99% -
Total Cost 417,060 259,476 233,710 233,710 220,650 187,820 306,456 27.90%
-
Net Worth 567,304 550,332 0 536,553 516,587 524,450 520,352 7.14%
Dividend
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 24,882 15,302 15,302 - - 19,689 -
Div Payout % - 60.90% 40.57% 40.57% - - 61.57% -
Equity
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 567,304 550,332 0 536,553 516,587 524,450 520,352 7.14%
NOSH 292,424 292,729 286,926 286,926 282,288 278,963 281,271 3.15%
Ratio Analysis
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 17.45% 18.08% 17.86% 17.86% 18.05% 20.40% 11.24% -
ROE 10.97% 7.42% 0.00% 7.03% 6.83% 6.36% 6.15% -
Per Share
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 172.78 108.21 99.16 99.16 95.38 84.58 122.75 31.39%
EPS 21.28 14.15 13.15 13.15 12.50 11.96 11.40 64.62%
DPS 0.00 8.50 5.33 5.33 0.00 0.00 7.00 -
NAPS 1.94 1.88 0.00 1.87 1.83 1.88 1.85 3.86%
Adjusted Per Share Value based on latest NOSH - 296,601
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 63.15 39.59 35.56 35.56 33.65 29.49 43.15 35.54%
EPS 7.78 5.11 4.71 4.71 4.41 4.17 4.00 70.12%
DPS 0.00 3.11 1.91 1.91 0.00 0.00 2.46 -
NAPS 0.7091 0.6878 0.00 0.6706 0.6457 0.6555 0.6504 7.14%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/07/10 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.69 0.69 0.68 0.68 0.62 0.47 0.34 -
P/RPS 0.40 0.64 0.69 0.69 0.65 0.56 0.28 32.95%
P/EPS 3.24 4.94 5.17 5.17 4.96 3.93 2.99 6.62%
EY 30.84 20.23 19.33 19.33 20.16 25.45 33.44 -6.26%
DY 0.00 12.32 7.84 7.84 0.00 0.00 20.59 -
P/NAPS 0.36 0.37 0.00 0.36 0.34 0.25 0.18 73.95%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/09/10 29/06/10 - 23/03/10 22/12/09 28/09/09 24/06/09 -
Price 0.73 0.63 0.00 0.64 0.60 0.61 0.37 -
P/RPS 0.42 0.58 0.00 0.65 0.63 0.72 0.30 30.83%
P/EPS 3.43 4.51 0.00 4.87 4.80 5.10 3.25 4.39%
EY 29.15 22.15 0.00 20.54 20.83 19.61 30.73 -4.12%
DY 0.00 13.49 0.00 8.33 0.00 0.00 18.92 -
P/NAPS 0.38 0.34 0.00 0.34 0.33 0.32 0.20 66.96%

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