[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2010 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 44.41%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
Revenue 443,742 267,207 126,310 316,755 213,384 213,384 134,620 159.26%
PBT 101,628 61,508 29,465 74,893 50,133 50,133 32,825 146.60%
Tax -28,216 -15,322 -7,420 -17,614 -12,032 -12,032 -8,530 159.98%
NP 73,412 46,186 22,045 57,279 38,101 38,101 24,295 141.86%
-
NP to SH 47,960 31,437 15,557 40,854 28,291 28,291 17,643 122.26%
-
Tax Rate 27.76% 24.91% 25.18% 23.52% 24.00% 24.00% 25.99% -
Total Cost 370,330 221,021 104,265 259,476 175,283 175,283 110,325 163.05%
-
Net Worth 587,802 573,176 567,304 550,332 0 536,553 516,587 10.86%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
Div 13,159 - - 24,882 11,477 11,477 - -
Div Payout % 27.44% - - 60.90% 40.57% 40.57% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
Net Worth 587,802 573,176 567,304 550,332 0 536,553 516,587 10.86%
NOSH 292,439 292,437 292,424 292,729 286,926 286,926 282,288 2.86%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
NP Margin 16.54% 17.28% 17.45% 18.08% 17.86% 17.86% 18.05% -
ROE 8.16% 5.48% 2.74% 7.42% 0.00% 5.27% 3.42% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
RPS 151.74 91.37 43.19 108.21 74.37 74.37 47.69 152.04%
EPS 16.40 10.75 5.32 14.15 9.86 9.86 6.25 116.08%
DPS 4.50 0.00 0.00 8.50 4.00 4.00 0.00 -
NAPS 2.01 1.96 1.94 1.88 0.00 1.87 1.83 7.78%
Adjusted Per Share Value based on latest NOSH - 294,491
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
RPS 55.46 33.40 15.79 39.59 26.67 26.67 16.83 159.20%
EPS 5.99 3.93 1.94 5.11 3.54 3.54 2.21 121.74%
DPS 1.64 0.00 0.00 3.11 1.43 1.43 0.00 -
NAPS 0.7347 0.7164 0.7091 0.6878 0.00 0.6706 0.6457 10.86%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 29/01/10 30/10/09 -
Price 0.90 0.80 0.69 0.69 0.68 0.68 0.62 -
P/RPS 0.59 0.88 1.60 0.64 0.91 0.91 1.30 -46.79%
P/EPS 5.49 7.44 12.97 4.94 6.90 6.90 9.92 -37.65%
EY 18.22 13.44 7.71 20.23 14.50 14.50 10.08 60.44%
DY 5.00 0.00 0.00 12.32 5.88 5.88 0.00 -
P/NAPS 0.45 0.41 0.36 0.37 0.00 0.36 0.34 25.09%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 CAGR
Date 31/03/11 02/12/10 21/09/10 29/06/10 - 23/03/10 22/12/09 -
Price 0.89 0.85 0.73 0.63 0.00 0.64 0.60 -
P/RPS 0.59 0.93 1.69 0.58 0.00 0.86 1.26 -45.44%
P/EPS 5.43 7.91 13.72 4.51 0.00 6.49 9.60 -36.56%
EY 18.43 12.65 7.29 22.15 0.00 15.41 10.42 57.68%
DY 5.06 0.00 0.00 13.49 0.00 6.25 0.00 -
P/NAPS 0.44 0.43 0.38 0.34 0.00 0.34 0.33 25.83%

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