[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 4.34%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 284,512 284,512 269,240 235,944 345,266 335,580 341,104 -13.48%
PBT 66,844 66,844 65,650 65,896 56,240 56,281 51,400 23.34%
Tax -16,042 -16,042 -17,060 -17,772 -17,430 -17,282 -17,156 -5.22%
NP 50,801 50,801 48,590 48,124 38,810 38,998 34,244 37.02%
-
NP to SH 37,721 37,721 35,286 33,364 31,977 33,441 31,050 16.81%
-
Tax Rate 24.00% 24.00% 25.99% 26.97% 30.99% 30.71% 33.38% -
Total Cost 233,710 233,710 220,650 187,820 306,456 296,581 306,860 -19.54%
-
Net Worth 0 536,553 516,587 524,450 520,352 521,848 514,194 -
Dividend
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 15,302 15,302 - - 19,689 9,404 - -
Div Payout % 40.57% 40.57% - - 61.57% 28.12% - -
Equity
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 0 536,553 516,587 524,450 520,352 521,848 514,194 -
NOSH 286,926 286,926 282,288 278,963 281,271 282,125 283,302 1.02%
Ratio Analysis
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 17.86% 17.86% 18.05% 20.40% 11.24% 11.62% 10.04% -
ROE 0.00% 7.03% 6.83% 6.36% 6.15% 6.41% 6.04% -
Per Share
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 99.16 99.16 95.38 84.58 122.75 118.95 120.40 -14.35%
EPS 13.15 13.15 12.50 11.96 11.40 11.85 10.96 15.66%
DPS 5.33 5.33 0.00 0.00 7.00 3.33 0.00 -
NAPS 0.00 1.87 1.83 1.88 1.85 1.8497 1.815 -
Adjusted Per Share Value based on latest NOSH - 278,963
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.56 35.56 33.65 29.49 43.15 41.94 42.63 -13.48%
EPS 4.71 4.71 4.41 4.17 4.00 4.18 3.88 16.74%
DPS 1.91 1.91 0.00 0.00 2.46 1.18 0.00 -
NAPS 0.00 0.6706 0.6457 0.6555 0.6504 0.6522 0.6427 -
Price Multiplier on Financial Quarter End Date
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.68 0.68 0.62 0.47 0.34 0.25 0.23 -
P/RPS 0.69 0.69 0.65 0.56 0.28 0.21 0.19 180.11%
P/EPS 5.17 5.17 4.96 3.93 2.99 2.11 2.10 105.35%
EY 19.33 19.33 20.16 25.45 33.44 47.41 47.65 -51.35%
DY 7.84 7.84 0.00 0.00 20.59 13.33 0.00 -
P/NAPS 0.00 0.36 0.34 0.25 0.18 0.14 0.13 -
Price Multiplier on Announcement Date
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date - 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 19/12/08 -
Price 0.00 0.64 0.60 0.61 0.37 0.25 0.25 -
P/RPS 0.00 0.65 0.63 0.72 0.30 0.21 0.21 -
P/EPS 0.00 4.87 4.80 5.10 3.25 2.11 2.28 -
EY 0.00 20.54 20.83 19.61 30.73 47.41 43.84 -
DY 0.00 8.33 0.00 0.00 18.92 13.33 0.00 -
P/NAPS 0.00 0.34 0.33 0.32 0.20 0.14 0.14 -

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