[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 26.36%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 332,948 329,924 293,255 245,720 249,732 211,048 285,478 10.76%
PBT 62,810 65,784 50,675 41,541 32,812 26,072 56,956 6.72%
Tax -18,742 -20,416 -17,315 -18,942 -14,412 -8,644 -17,768 3.61%
NP 44,068 45,368 33,360 22,598 18,400 17,428 39,188 8.11%
-
NP to SH 42,570 44,276 32,191 21,188 16,768 16,892 37,388 9.01%
-
Tax Rate 29.84% 31.03% 34.17% 45.60% 43.92% 33.15% 31.20% -
Total Cost 288,880 284,556 259,895 223,121 231,332 193,620 246,290 11.18%
-
Net Worth 397,916 408,088 394,963 385,689 379,198 382,808 383,917 2.40%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 18,715 11,093 - - 19,125 -
Div Payout % - - 58.14% 52.36% - - 51.15% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 397,916 408,088 394,963 385,689 379,198 382,808 383,917 2.40%
NOSH 229,611 209,243 207,952 207,997 208,557 209,059 212,508 5.28%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.24% 13.75% 11.38% 9.20% 7.37% 8.26% 13.73% -
ROE 10.70% 10.85% 8.15% 5.49% 4.42% 4.41% 9.74% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 145.00 157.67 141.02 118.14 119.74 100.95 134.34 5.20%
EPS 18.54 21.16 15.48 10.19 8.04 8.08 17.59 3.55%
DPS 0.00 0.00 9.00 5.33 0.00 0.00 9.00 -
NAPS 1.733 1.9503 1.8993 1.8543 1.8182 1.8311 1.8066 -2.72%
Adjusted Per Share Value based on latest NOSH - 207,375
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 41.61 41.24 36.65 30.71 31.21 26.38 35.68 10.76%
EPS 5.32 5.53 4.02 2.65 2.10 2.11 4.67 9.05%
DPS 0.00 0.00 2.34 1.39 0.00 0.00 2.39 -
NAPS 0.4973 0.5101 0.4936 0.4821 0.4739 0.4785 0.4798 2.41%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.68 0.92 0.83 0.67 0.53 0.60 0.66 -
P/RPS 0.47 0.58 0.59 0.57 0.44 0.59 0.49 -2.73%
P/EPS 3.67 4.35 5.36 6.58 6.59 7.43 3.75 -1.42%
EY 27.26 23.00 18.65 15.20 15.17 13.47 26.66 1.49%
DY 0.00 0.00 10.84 7.96 0.00 0.00 13.64 -
P/NAPS 0.39 0.47 0.44 0.36 0.29 0.33 0.37 3.56%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 -
Price 0.64 0.68 0.79 0.77 0.61 0.52 0.57 -
P/RPS 0.44 0.43 0.56 0.65 0.51 0.52 0.42 3.14%
P/EPS 3.45 3.21 5.10 7.56 7.59 6.44 3.24 4.26%
EY 28.97 31.12 19.59 13.23 13.18 15.54 30.87 -4.13%
DY 0.00 0.00 11.39 6.93 0.00 0.00 15.79 -
P/NAPS 0.37 0.35 0.42 0.42 0.34 0.28 0.32 10.13%

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