[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 27.49%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 213,384 134,620 58,986 345,266 251,685 170,552 79,547 92.94%
PBT 50,133 32,825 16,474 56,240 42,211 25,700 10,504 183.20%
Tax -12,032 -8,530 -4,443 -17,430 -12,962 -8,578 -3,392 132.40%
NP 38,101 24,295 12,031 38,810 29,249 17,122 7,112 205.85%
-
NP to SH 28,291 17,643 8,341 31,977 25,081 15,525 7,804 135.80%
-
Tax Rate 24.00% 25.99% 26.97% 30.99% 30.71% 33.38% 32.29% -
Total Cost 175,283 110,325 46,955 306,456 222,436 153,430 72,435 80.14%
-
Net Worth 536,553 516,587 524,450 520,352 521,848 514,194 512,062 3.16%
Dividend
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 11,477 - - 19,689 7,053 - - -
Div Payout % 40.57% - - 61.57% 28.12% - - -
Equity
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 536,553 516,587 524,450 520,352 521,848 514,194 512,062 3.16%
NOSH 286,926 282,288 278,963 281,271 282,125 283,302 285,860 0.24%
Ratio Analysis
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 17.86% 18.05% 20.40% 11.24% 11.62% 10.04% 8.94% -
ROE 5.27% 3.42% 1.59% 6.15% 4.81% 3.02% 1.52% -
Per Share
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 74.37 47.69 21.14 122.75 89.21 60.20 27.83 92.45%
EPS 9.86 6.25 2.99 11.40 8.89 5.48 2.73 135.21%
DPS 4.00 0.00 0.00 7.00 2.50 0.00 0.00 -
NAPS 1.87 1.83 1.88 1.85 1.8497 1.815 1.7913 2.90%
Adjusted Per Share Value based on latest NOSH - 279,418
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 26.67 16.83 7.37 43.15 31.46 21.32 9.94 92.97%
EPS 3.54 2.21 1.04 4.00 3.13 1.94 0.98 135.24%
DPS 1.43 0.00 0.00 2.46 0.88 0.00 0.00 -
NAPS 0.6706 0.6457 0.6555 0.6504 0.6522 0.6427 0.64 3.15%
Price Multiplier on Financial Quarter End Date
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.68 0.62 0.47 0.34 0.25 0.23 0.38 -
P/RPS 0.91 1.30 2.22 0.28 0.28 0.38 1.37 -23.85%
P/EPS 6.90 9.92 15.72 2.99 2.81 4.20 13.92 -37.33%
EY 14.50 10.08 6.36 33.44 35.56 23.83 7.18 59.70%
DY 5.88 0.00 0.00 20.59 10.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.25 0.18 0.14 0.13 0.21 43.19%
Price Multiplier on Announcement Date
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 -
Price 0.64 0.60 0.61 0.37 0.25 0.25 0.31 -
P/RPS 0.86 1.26 2.88 0.30 0.28 0.42 1.11 -15.63%
P/EPS 6.49 9.60 20.40 3.25 2.81 4.56 11.36 -31.12%
EY 15.41 10.42 4.90 30.73 35.56 21.92 8.81 45.12%
DY 6.25 0.00 0.00 18.92 10.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.32 0.20 0.14 0.14 0.17 58.67%

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