[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -3.85%
YoY- 153.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 318,188 324,335 336,392 332,948 329,924 293,255 245,720 18.82%
PBT 42,016 50,193 60,332 62,810 65,784 50,675 41,541 0.76%
Tax -13,568 -15,582 -18,260 -18,742 -20,416 -17,315 -18,942 -19.96%
NP 28,448 34,611 42,072 44,068 45,368 33,360 22,598 16.60%
-
NP to SH 31,216 35,145 41,085 42,570 44,276 32,191 21,188 29.50%
-
Tax Rate 32.29% 31.04% 30.27% 29.84% 31.03% 34.17% 45.60% -
Total Cost 289,740 289,724 294,320 288,880 284,556 259,895 223,121 19.04%
-
Net Worth 512,062 477,651 440,538 397,916 408,088 394,963 385,689 20.81%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 12,930 9,964 - - 18,715 11,093 -
Div Payout % - 36.79% 24.25% - - 58.14% 52.36% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 512,062 477,651 440,538 397,916 408,088 394,963 385,689 20.81%
NOSH 285,860 258,609 249,102 229,611 209,243 207,952 207,997 23.63%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 8.94% 10.67% 12.51% 13.24% 13.75% 11.38% 9.20% -
ROE 6.10% 7.36% 9.33% 10.70% 10.85% 8.15% 5.49% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 111.31 125.42 135.04 145.00 157.67 141.02 118.14 -3.89%
EPS 10.92 13.59 16.49 18.54 21.16 15.48 10.19 4.72%
DPS 0.00 5.00 4.00 0.00 0.00 9.00 5.33 -
NAPS 1.7913 1.847 1.7685 1.733 1.9503 1.8993 1.8543 -2.28%
Adjusted Per Share Value based on latest NOSH - 235,391
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 41.54 42.35 43.92 43.47 43.08 38.29 32.08 18.82%
EPS 4.08 4.59 5.36 5.56 5.78 4.20 2.77 29.48%
DPS 0.00 1.69 1.30 0.00 0.00 2.44 1.45 -
NAPS 0.6686 0.6237 0.5752 0.5195 0.5328 0.5157 0.5036 20.81%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.56 0.67 0.68 0.92 0.83 0.67 -
P/RPS 0.34 0.45 0.50 0.47 0.58 0.59 0.57 -29.16%
P/EPS 3.48 4.12 4.06 3.67 4.35 5.36 6.58 -34.62%
EY 28.74 24.27 24.62 27.26 23.00 18.65 15.20 52.96%
DY 0.00 8.93 5.97 0.00 0.00 10.84 7.96 -
P/NAPS 0.21 0.30 0.38 0.39 0.47 0.44 0.36 -30.20%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 30/06/08 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 -
Price 0.31 0.48 0.57 0.64 0.68 0.79 0.77 -
P/RPS 0.28 0.38 0.42 0.44 0.43 0.56 0.65 -42.99%
P/EPS 2.84 3.53 3.46 3.45 3.21 5.10 7.56 -47.96%
EY 35.23 28.31 28.94 28.97 31.12 19.59 13.23 92.23%
DY 0.00 10.42 7.02 0.00 0.00 11.39 6.93 -
P/NAPS 0.17 0.26 0.32 0.37 0.35 0.42 0.42 -45.31%

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