[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 39.82%
YoY- 81.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 320,160 315,317 331,392 349,084 212,663 194,696 202,622 35.69%
PBT 57,310 57,393 60,426 59,720 43,125 44,240 39,856 27.42%
Tax -18,586 -17,589 -18,746 -18,400 -13,572 -13,274 -12,226 32.24%
NP 38,724 39,804 41,680 41,320 29,553 30,965 27,630 25.26%
-
NP to SH 38,724 39,804 41,680 41,320 29,553 30,965 27,630 25.26%
-
Tax Rate 32.43% 30.65% 31.02% 30.81% 31.47% 30.00% 30.68% -
Total Cost 281,436 275,513 289,712 307,764 183,110 163,730 174,992 37.30%
-
Net Worth 306,738 296,291 277,971 272,762 262,616 259,394 249,989 14.62%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 16,287 6,009 - - 12,001 6,001 - -
Div Payout % 42.06% 15.10% - - 40.61% 19.38% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 306,738 296,291 277,971 272,762 262,616 259,394 249,989 14.62%
NOSH 203,596 150,241 150,035 149,927 150,015 150,025 149,999 22.61%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 12.10% 12.62% 12.58% 11.84% 13.90% 15.90% 13.64% -
ROE 12.62% 13.43% 14.99% 15.15% 11.25% 11.94% 11.05% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 157.25 209.87 220.88 232.84 141.76 129.77 135.08 10.67%
EPS 19.02 26.49 27.78 27.56 19.70 20.64 18.42 2.16%
DPS 8.00 4.00 0.00 0.00 8.00 4.00 0.00 -
NAPS 1.5066 1.9721 1.8527 1.8193 1.7506 1.729 1.6666 -6.51%
Adjusted Per Share Value based on latest NOSH - 149,927
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 40.02 39.41 41.42 43.63 26.58 24.33 25.32 35.72%
EPS 4.84 4.97 5.21 5.16 3.69 3.87 3.45 25.34%
DPS 2.04 0.75 0.00 0.00 1.50 0.75 0.00 -
NAPS 0.3834 0.3703 0.3474 0.3409 0.3282 0.3242 0.3125 14.61%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.50 1.45 1.35 1.00 0.75 0.72 0.74 -
P/RPS 0.95 0.69 0.61 0.43 0.53 0.55 0.55 44.00%
P/EPS 7.89 5.47 4.86 3.63 3.81 3.49 4.02 56.82%
EY 12.68 18.27 20.58 27.56 26.27 28.67 24.89 -36.23%
DY 5.33 2.76 0.00 0.00 10.67 5.56 0.00 -
P/NAPS 1.00 0.74 0.73 0.55 0.43 0.42 0.44 72.94%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 13/08/04 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 -
Price 1.16 1.65 1.27 1.11 0.84 0.62 0.63 -
P/RPS 0.74 0.79 0.57 0.48 0.59 0.48 0.47 35.37%
P/EPS 6.10 6.23 4.57 4.03 4.26 3.00 3.42 47.12%
EY 16.40 16.06 21.87 24.83 23.45 33.29 29.24 -32.01%
DY 6.90 2.42 0.00 0.00 9.52 6.45 0.00 -
P/NAPS 0.77 0.84 0.69 0.61 0.48 0.36 0.38 60.19%

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