[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -1.1%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 243,486 186,028 261,913 261,433 261,808 261,076 320,160 -16.64%
PBT 39,942 25,668 54,503 54,212 56,996 59,488 57,310 -21.34%
Tax -10,412 -6,712 -14,443 -14,112 -16,448 -19,144 -18,586 -31.97%
NP 29,530 18,956 40,060 40,100 40,548 40,344 38,724 -16.49%
-
NP to SH 27,620 16,732 40,060 40,100 40,548 40,344 38,724 -20.12%
-
Tax Rate 26.07% 26.15% 26.50% 26.03% 28.86% 32.18% 32.43% -
Total Cost 213,956 167,072 221,853 221,333 221,260 220,732 281,436 -16.66%
-
Net Worth 360,684 214,068 348,099 341,987 332,909 330,846 306,738 11.37%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 10,780 11,514 - - 16,287 -
Div Payout % - - 26.91% 28.72% - - 42.06% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 360,684 214,068 348,099 341,987 332,909 330,846 306,738 11.37%
NOSH 213,524 214,068 215,608 215,900 216,371 216,437 203,596 3.21%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 12.13% 10.19% 15.30% 15.34% 15.49% 15.45% 12.10% -
ROE 7.66% 7.82% 11.51% 11.73% 12.18% 12.19% 12.62% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 114.03 86.90 121.48 121.09 121.00 120.62 157.25 -19.23%
EPS 12.92 7.84 18.58 18.57 18.74 18.64 19.02 -22.67%
DPS 0.00 0.00 5.00 5.33 0.00 0.00 8.00 -
NAPS 1.6892 1.00 1.6145 1.584 1.5386 1.5286 1.5066 7.90%
Adjusted Per Share Value based on latest NOSH - 214,934
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 30.43 23.25 32.74 32.68 32.72 32.63 40.02 -16.65%
EPS 3.45 2.09 5.01 5.01 5.07 5.04 4.84 -20.15%
DPS 0.00 0.00 1.35 1.44 0.00 0.00 2.04 -
NAPS 0.4508 0.2676 0.4351 0.4274 0.4161 0.4135 0.3834 11.36%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.60 0.75 0.81 1.05 0.88 1.22 1.50 -
P/RPS 0.53 0.86 0.67 0.87 0.73 1.01 0.95 -32.15%
P/EPS 4.64 9.60 4.36 5.65 4.70 6.55 7.89 -29.73%
EY 21.56 10.42 22.94 17.69 21.30 15.28 12.68 42.32%
DY 0.00 0.00 6.17 5.08 0.00 0.00 5.33 -
P/NAPS 0.36 0.75 0.50 0.66 0.57 0.80 1.00 -49.29%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 28/09/05 29/06/05 31/03/05 23/12/04 27/09/04 13/08/04 -
Price 0.50 0.65 0.63 0.88 1.01 0.88 1.16 -
P/RPS 0.44 0.75 0.52 0.73 0.83 0.73 0.74 -29.22%
P/EPS 3.87 8.32 3.39 4.74 5.39 4.72 6.10 -26.10%
EY 25.87 12.02 29.49 21.11 18.55 21.18 16.40 35.39%
DY 0.00 0.00 7.94 6.06 0.00 0.00 6.90 -
P/NAPS 0.30 0.65 0.39 0.56 0.66 0.58 0.77 -46.56%

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