[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 52.32%
YoY- 86.51%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Revenue 597,478 591,656 534,414 505,240 316,755 284,512 284,512 81.33%
PBT 129,492 135,504 123,016 117,860 74,893 66,844 66,844 69.97%
Tax -36,761 -37,621 -30,644 -29,680 -17,614 -16,042 -16,042 94.48%
NP 92,731 97,882 92,372 88,180 57,279 50,801 50,801 62.05%
-
NP to SH 62,981 63,946 62,874 62,228 40,854 37,721 37,721 50.86%
-
Tax Rate 28.39% 27.76% 24.91% 25.18% 23.52% 24.00% 24.00% -
Total Cost 504,747 493,773 442,042 417,060 259,476 233,710 233,710 85.46%
-
Net Worth 595,447 587,802 573,176 567,304 550,332 0 536,553 8.71%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Div 13,932 17,546 - - 24,882 15,302 15,302 -7.24%
Div Payout % 22.12% 27.44% - - 60.90% 40.57% 40.57% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Net Worth 595,447 587,802 573,176 567,304 550,332 0 536,553 8.71%
NOSH 293,324 292,439 292,437 292,424 292,729 286,926 286,926 1.78%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
NP Margin 15.52% 16.54% 17.28% 17.45% 18.08% 17.86% 17.86% -
ROE 10.58% 10.88% 10.97% 10.97% 7.42% 0.00% 7.03% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
RPS 203.69 202.32 182.74 172.78 108.21 99.16 99.16 78.15%
EPS 10.74 21.87 21.50 21.28 14.15 13.15 13.15 -14.99%
DPS 4.75 6.00 0.00 0.00 8.50 5.33 5.33 -8.82%
NAPS 2.03 2.01 1.96 1.94 1.88 0.00 1.87 6.80%
Adjusted Per Share Value based on latest NOSH - 292,424
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
RPS 74.68 73.95 66.79 63.15 39.59 35.56 35.56 81.34%
EPS 7.87 7.99 7.86 7.78 5.11 4.71 4.71 50.95%
DPS 1.74 2.19 0.00 0.00 3.11 1.91 1.91 -7.20%
NAPS 0.7442 0.7347 0.7164 0.7091 0.6878 0.00 0.6706 8.71%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 29/01/10 -
Price 0.93 0.90 0.80 0.69 0.69 0.68 0.68 -
P/RPS 0.46 0.44 0.44 0.40 0.64 0.69 0.69 -27.76%
P/EPS 4.33 4.12 3.72 3.24 4.94 5.17 5.17 -13.25%
EY 23.09 24.30 26.87 30.84 20.23 19.33 19.33 15.32%
DY 5.11 6.67 0.00 0.00 12.32 7.84 7.84 -29.06%
P/NAPS 0.46 0.45 0.41 0.36 0.37 0.00 0.36 21.73%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Date 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 - 23/03/10 -
Price 0.90 0.89 0.85 0.73 0.63 0.00 0.64 -
P/RPS 0.44 0.44 0.47 0.42 0.58 0.00 0.65 -26.87%
P/EPS 4.19 4.07 3.95 3.43 4.51 0.00 4.87 -11.36%
EY 23.86 24.57 25.29 29.15 22.15 0.00 20.54 12.77%
DY 5.28 6.74 0.00 0.00 13.49 0.00 8.33 -30.63%
P/NAPS 0.44 0.44 0.43 0.38 0.34 0.00 0.34 22.97%

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