[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2002 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 44.82%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 146,022 101,311 41,049 171,405 108,854 74,034 27,874 200.72%
PBT 33,180 19,928 8,151 27,619 19,166 11,921 6,116 207.79%
Tax -9,956 -6,113 -2,473 -8,543 -5,994 -3,844 -1,945 196.13%
NP 23,224 13,815 5,678 19,076 13,172 8,077 4,171 213.16%
-
NP to SH 23,224 13,815 5,678 19,076 13,172 8,077 4,171 213.16%
-
Tax Rate 30.01% 30.68% 30.34% 30.93% 31.27% 32.25% 31.80% -
Total Cost 122,798 87,496 35,371 152,329 95,682 65,957 23,703 198.50%
-
Net Worth 259,394 249,989 247,000 236,230 235,520 233,587 229,585 8.45%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,500 - - 11,247 3,750 3,753 3,750 12.88%
Div Payout % 19.38% - - 58.96% 28.47% 46.47% 89.93% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 259,394 249,989 247,000 236,230 235,520 233,587 229,585 8.45%
NOSH 150,025 149,999 149,815 149,968 150,022 150,130 150,035 -0.00%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 15.90% 13.64% 13.83% 11.13% 12.10% 10.91% 14.96% -
ROE 8.95% 5.53% 2.30% 8.08% 5.59% 3.46% 1.82% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 97.33 67.54 27.40 114.29 72.56 49.31 18.58 200.71%
EPS 15.48 9.21 3.79 12.72 8.78 5.38 2.78 213.17%
DPS 3.00 0.00 0.00 7.50 2.50 2.50 2.50 12.88%
NAPS 1.729 1.6666 1.6487 1.5752 1.5699 1.5559 1.5302 8.45%
Adjusted Per Share Value based on latest NOSH - 149,847
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 18.25 12.66 5.13 21.42 13.61 9.25 3.48 200.93%
EPS 2.90 1.73 0.71 2.38 1.65 1.01 0.52 213.49%
DPS 0.56 0.00 0.00 1.41 0.47 0.47 0.47 12.35%
NAPS 0.3242 0.3125 0.3087 0.2953 0.2944 0.292 0.2869 8.46%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.72 0.74 0.84 0.97 1.14 0.54 0.47 -
P/RPS 0.74 1.10 3.07 0.85 1.57 1.10 2.53 -55.83%
P/EPS 4.65 8.03 22.16 7.63 12.98 10.04 16.91 -57.61%
EY 21.50 12.45 4.51 13.11 7.70 9.96 5.91 135.98%
DY 4.17 0.00 0.00 7.73 2.19 4.63 5.32 -14.94%
P/NAPS 0.42 0.44 0.51 0.62 0.73 0.35 0.31 22.37%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 -
Price 0.62 0.63 0.75 0.81 0.94 0.85 0.44 -
P/RPS 0.64 0.93 2.74 0.71 1.30 1.72 2.37 -58.12%
P/EPS 4.01 6.84 19.79 6.37 10.71 15.80 15.83 -59.86%
EY 24.97 14.62 5.05 15.70 9.34 6.33 6.32 149.29%
DY 4.84 0.00 0.00 9.26 2.66 2.94 5.68 -10.09%
P/NAPS 0.36 0.38 0.45 0.51 0.60 0.55 0.29 15.46%

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