[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 37.54%
YoY- 162.11%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 324,335 336,392 332,948 329,924 293,255 245,720 249,732 19.05%
PBT 50,193 60,332 62,810 65,784 50,675 41,541 32,812 32.79%
Tax -15,582 -18,260 -18,742 -20,416 -17,315 -18,942 -14,412 5.34%
NP 34,611 42,072 44,068 45,368 33,360 22,598 18,400 52.43%
-
NP to SH 35,145 41,085 42,570 44,276 32,191 21,188 16,768 63.85%
-
Tax Rate 31.04% 30.27% 29.84% 31.03% 34.17% 45.60% 43.92% -
Total Cost 289,724 294,320 288,880 284,556 259,895 223,121 231,332 16.20%
-
Net Worth 477,651 440,538 397,916 408,088 394,963 385,689 379,198 16.65%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 12,930 9,964 - - 18,715 11,093 - -
Div Payout % 36.79% 24.25% - - 58.14% 52.36% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 477,651 440,538 397,916 408,088 394,963 385,689 379,198 16.65%
NOSH 258,609 249,102 229,611 209,243 207,952 207,997 208,557 15.43%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.67% 12.51% 13.24% 13.75% 11.38% 9.20% 7.37% -
ROE 7.36% 9.33% 10.70% 10.85% 8.15% 5.49% 4.42% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 125.42 135.04 145.00 157.67 141.02 118.14 119.74 3.14%
EPS 13.59 16.49 18.54 21.16 15.48 10.19 8.04 41.94%
DPS 5.00 4.00 0.00 0.00 9.00 5.33 0.00 -
NAPS 1.847 1.7685 1.733 1.9503 1.8993 1.8543 1.8182 1.05%
Adjusted Per Share Value based on latest NOSH - 209,243
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 40.54 42.04 41.61 41.24 36.65 30.71 31.21 19.06%
EPS 4.39 5.14 5.32 5.53 4.02 2.65 2.10 63.56%
DPS 1.62 1.25 0.00 0.00 2.34 1.39 0.00 -
NAPS 0.597 0.5506 0.4973 0.5101 0.4936 0.4821 0.4739 16.65%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.56 0.67 0.68 0.92 0.83 0.67 0.53 -
P/RPS 0.45 0.50 0.47 0.58 0.59 0.57 0.44 1.51%
P/EPS 4.12 4.06 3.67 4.35 5.36 6.58 6.59 -26.90%
EY 24.27 24.62 27.26 23.00 18.65 15.20 15.17 36.82%
DY 8.93 5.97 0.00 0.00 10.84 7.96 0.00 -
P/NAPS 0.30 0.38 0.39 0.47 0.44 0.36 0.29 2.28%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 -
Price 0.48 0.57 0.64 0.68 0.79 0.77 0.61 -
P/RPS 0.38 0.42 0.44 0.43 0.56 0.65 0.51 -17.82%
P/EPS 3.53 3.46 3.45 3.21 5.10 7.56 7.59 -39.99%
EY 28.31 28.94 28.97 31.12 19.59 13.23 13.18 66.55%
DY 10.42 7.02 0.00 0.00 11.39 6.93 0.00 -
P/NAPS 0.26 0.32 0.37 0.35 0.42 0.42 0.34 -16.38%

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