[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -23.07%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 473,254 405,046 385,658 426,140 676,661 669,057 636,146 -17.94%
PBT 142,817 125,986 104,020 124,036 157,281 158,493 166,830 -9.86%
Tax -47,266 -43,545 -31,976 -36,232 -44,393 -40,418 -36,812 18.18%
NP 95,551 82,441 72,044 87,804 112,888 118,074 130,018 -18.60%
-
NP to SH 87,015 76,552 68,036 83,380 108,380 114,725 126,668 -22.19%
-
Tax Rate 33.10% 34.56% 30.74% 29.21% 28.23% 25.50% 22.07% -
Total Cost 377,703 322,605 313,614 338,336 563,773 550,982 506,128 -17.77%
-
Net Worth 949,114 921,817 901,331 907,883 883,351 874,901 851,185 7.55%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 30,791 19,355 - - 35,478 21,691 - -
Div Payout % 35.39% 25.28% - - 32.74% 18.91% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 949,114 921,817 901,331 907,883 883,351 874,901 851,185 7.55%
NOSH 724,515 725,840 726,880 726,306 724,058 723,058 721,343 0.29%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 20.19% 20.35% 18.68% 20.60% 16.68% 17.65% 20.44% -
ROE 9.17% 8.30% 7.55% 9.18% 12.27% 13.11% 14.88% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 65.32 55.80 53.06 58.67 93.45 92.53 88.19 -18.18%
EPS 12.01 10.55 9.36 11.48 14.97 15.87 17.56 -22.42%
DPS 4.25 2.67 0.00 0.00 4.90 3.00 0.00 -
NAPS 1.31 1.27 1.24 1.25 1.22 1.21 1.18 7.23%
Adjusted Per Share Value based on latest NOSH - 726,306
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 59.15 50.63 48.20 53.26 84.57 83.62 79.51 -17.94%
EPS 10.88 9.57 8.50 10.42 13.55 14.34 15.83 -22.17%
DPS 3.85 2.42 0.00 0.00 4.43 2.71 0.00 -
NAPS 1.1863 1.1521 1.1265 1.1347 1.1041 1.0935 1.0639 7.55%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.96 0.99 1.11 1.20 1.10 1.10 1.13 -
P/RPS 1.47 1.77 2.09 2.05 1.18 1.19 1.28 9.69%
P/EPS 7.99 9.39 11.86 10.45 7.35 6.93 6.44 15.50%
EY 12.51 10.65 8.43 9.57 13.61 14.42 15.54 -13.49%
DY 4.43 2.69 0.00 0.00 4.45 2.73 0.00 -
P/NAPS 0.73 0.78 0.90 0.96 0.90 0.91 0.96 -16.73%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 -
Price 0.795 1.02 1.05 1.17 1.05 1.10 1.10 -
P/RPS 1.22 1.83 1.98 1.99 1.12 1.19 1.25 -1.61%
P/EPS 6.62 9.67 11.22 10.19 7.01 6.93 6.26 3.80%
EY 15.11 10.34 8.91 9.81 14.26 14.42 15.96 -3.59%
DY 5.35 2.61 0.00 0.00 4.67 2.73 0.00 -
P/NAPS 0.61 0.80 0.85 0.94 0.86 0.91 0.93 -24.56%

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