[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 5.76%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 316,755 284,512 284,512 269,240 235,944 345,266 335,580 -4.53%
PBT 74,893 66,844 66,844 65,650 65,896 56,240 56,281 25.82%
Tax -17,614 -16,042 -16,042 -17,060 -17,772 -17,430 -17,282 1.54%
NP 57,279 50,801 50,801 48,590 48,124 38,810 38,998 36.21%
-
NP to SH 40,854 37,721 37,721 35,286 33,364 31,977 33,441 17.46%
-
Tax Rate 23.52% 24.00% 24.00% 25.99% 26.97% 30.99% 30.71% -
Total Cost 259,476 233,710 233,710 220,650 187,820 306,456 296,581 -10.18%
-
Net Worth 550,332 0 536,553 516,587 524,450 520,352 521,848 4.36%
Dividend
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 24,882 15,302 15,302 - - 19,689 9,404 118.64%
Div Payout % 60.90% 40.57% 40.57% - - 61.57% 28.12% -
Equity
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 550,332 0 536,553 516,587 524,450 520,352 521,848 4.36%
NOSH 292,729 286,926 286,926 282,288 278,963 281,271 282,125 3.01%
Ratio Analysis
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.08% 17.86% 17.86% 18.05% 20.40% 11.24% 11.62% -
ROE 7.42% 0.00% 7.03% 6.83% 6.36% 6.15% 6.41% -
Per Share
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 108.21 99.16 99.16 95.38 84.58 122.75 118.95 -7.32%
EPS 14.15 13.15 13.15 12.50 11.96 11.40 11.85 15.32%
DPS 8.50 5.33 5.33 0.00 0.00 7.00 3.33 112.41%
NAPS 1.88 0.00 1.87 1.83 1.88 1.85 1.8497 1.31%
Adjusted Per Share Value based on latest NOSH - 285,337
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 39.59 35.56 35.56 33.65 29.49 43.15 41.94 -4.53%
EPS 5.11 4.71 4.71 4.41 4.17 4.00 4.18 17.52%
DPS 3.11 1.91 1.91 0.00 0.00 2.46 1.18 117.95%
NAPS 0.6878 0.00 0.6706 0.6457 0.6555 0.6504 0.6522 4.36%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.69 0.68 0.68 0.62 0.47 0.34 0.25 -
P/RPS 0.64 0.69 0.69 0.65 0.56 0.28 0.21 144.95%
P/EPS 4.94 5.17 5.17 4.96 3.93 2.99 2.11 98.16%
EY 20.23 19.33 19.33 20.16 25.45 33.44 47.41 -49.57%
DY 12.32 7.84 7.84 0.00 0.00 20.59 13.33 -6.13%
P/NAPS 0.37 0.00 0.36 0.34 0.25 0.18 0.14 118.44%
Price Multiplier on Announcement Date
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/06/10 - 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 -
Price 0.63 0.00 0.64 0.60 0.61 0.37 0.25 -
P/RPS 0.58 0.00 0.65 0.63 0.72 0.30 0.21 126.31%
P/EPS 4.51 0.00 4.87 4.80 5.10 3.25 2.11 84.17%
EY 22.15 0.00 20.54 20.83 19.61 30.73 47.41 -45.76%
DY 13.49 0.00 8.33 0.00 0.00 18.92 13.33 0.96%
P/NAPS 0.34 0.00 0.34 0.33 0.32 0.20 0.14 104.08%

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