[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -4.5%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 261,808 261,076 320,160 315,317 331,392 349,084 212,663 14.79%
PBT 56,996 59,488 57,310 57,393 60,426 59,720 43,125 20.33%
Tax -16,448 -19,144 -18,586 -17,589 -18,746 -18,400 -13,572 13.60%
NP 40,548 40,344 38,724 39,804 41,680 41,320 29,553 23.35%
-
NP to SH 40,548 40,344 38,724 39,804 41,680 41,320 29,553 23.35%
-
Tax Rate 28.86% 32.18% 32.43% 30.65% 31.02% 30.81% 31.47% -
Total Cost 221,260 220,732 281,436 275,513 289,712 307,764 183,110 13.38%
-
Net Worth 332,909 330,846 306,738 296,291 277,971 272,762 262,616 17.04%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - 16,287 6,009 - - 12,001 -
Div Payout % - - 42.06% 15.10% - - 40.61% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 332,909 330,846 306,738 296,291 277,971 272,762 262,616 17.04%
NOSH 216,371 216,437 203,596 150,241 150,035 149,927 150,015 27.51%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 15.49% 15.45% 12.10% 12.62% 12.58% 11.84% 13.90% -
ROE 12.18% 12.19% 12.62% 13.43% 14.99% 15.15% 11.25% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 121.00 120.62 157.25 209.87 220.88 232.84 141.76 -9.97%
EPS 18.74 18.64 19.02 26.49 27.78 27.56 19.70 -3.26%
DPS 0.00 0.00 8.00 4.00 0.00 0.00 8.00 -
NAPS 1.5386 1.5286 1.5066 1.9721 1.8527 1.8193 1.7506 -8.20%
Adjusted Per Share Value based on latest NOSH - 150,719
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 32.72 32.63 40.02 39.41 41.42 43.63 26.58 14.78%
EPS 5.07 5.04 4.84 4.97 5.21 5.16 3.69 23.47%
DPS 0.00 0.00 2.04 0.75 0.00 0.00 1.50 -
NAPS 0.4161 0.4135 0.3834 0.3703 0.3474 0.3409 0.3282 17.05%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.88 1.22 1.50 1.45 1.35 1.00 0.75 -
P/RPS 0.73 1.01 0.95 0.69 0.61 0.43 0.53 23.67%
P/EPS 4.70 6.55 7.89 5.47 4.86 3.63 3.81 14.94%
EY 21.30 15.28 12.68 18.27 20.58 27.56 26.27 -12.99%
DY 0.00 0.00 5.33 2.76 0.00 0.00 10.67 -
P/NAPS 0.57 0.80 1.00 0.74 0.73 0.55 0.43 20.56%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 23/12/04 27/09/04 13/08/04 24/03/04 19/12/03 29/09/03 30/06/03 -
Price 1.01 0.88 1.16 1.65 1.27 1.11 0.84 -
P/RPS 0.83 0.73 0.74 0.79 0.57 0.48 0.59 25.42%
P/EPS 5.39 4.72 6.10 6.23 4.57 4.03 4.26 16.89%
EY 18.55 21.18 16.40 16.06 21.87 24.83 23.45 -14.40%
DY 0.00 0.00 6.90 2.42 0.00 0.00 9.52 -
P/NAPS 0.66 0.58 0.77 0.84 0.69 0.61 0.48 23.53%

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