[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 45.51%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 501,793 318,073 162,271 680,934 445,322 285,472 161,069 112.86%
PBT 118,870 83,415 34,520 153,521 104,548 67,512 33,867 130.42%
Tax -30,314 -18,406 -9,538 -45,264 -29,083 -18,425 -10,071 108.05%
NP 88,556 65,009 24,982 108,257 75,465 49,087 23,796 139.57%
-
NP to SH 86,044 63,334 24,133 102,277 70,287 44,921 20,996 155.43%
-
Tax Rate 25.50% 22.07% 27.63% 29.48% 27.82% 27.29% 29.74% -
Total Cost 413,237 253,064 137,289 572,677 369,857 236,385 137,273 108.06%
-
Net Worth 874,901 851,185 830,690 772,122 751,367 708,575 609,561 27.15%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 16,268 - - 44,810 20,491 - - -
Div Payout % 18.91% - - 43.81% 29.15% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 874,901 851,185 830,690 772,122 751,367 708,575 609,561 27.15%
NOSH 723,058 721,343 716,112 689,395 683,061 668,467 564,408 17.90%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 17.65% 20.44% 15.40% 15.90% 16.95% 17.20% 14.77% -
ROE 9.83% 7.44% 2.91% 13.25% 9.35% 6.34% 3.44% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 69.40 44.09 22.66 98.77 65.20 42.71 28.54 80.53%
EPS 11.90 8.78 3.37 14.84 10.29 6.72 3.72 116.64%
DPS 2.25 0.00 0.00 6.50 3.00 0.00 0.00 -
NAPS 1.21 1.18 1.16 1.12 1.10 1.06 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 760,756
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 62.72 39.75 20.28 85.11 55.66 35.68 20.13 112.88%
EPS 10.75 7.92 3.02 12.78 8.78 5.61 2.62 155.63%
DPS 2.03 0.00 0.00 5.60 2.56 0.00 0.00 -
NAPS 1.0935 1.0639 1.0382 0.965 0.9391 0.8856 0.7619 27.15%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.10 1.13 1.20 0.94 0.855 0.85 0.85 -
P/RPS 1.59 2.56 5.30 0.95 1.31 1.99 2.98 -34.14%
P/EPS 9.24 12.87 35.61 6.34 8.31 12.65 22.85 -45.22%
EY 10.82 7.77 2.81 15.78 12.04 7.91 4.38 82.43%
DY 2.05 0.00 0.00 6.91 3.51 0.00 0.00 -
P/NAPS 0.91 0.96 1.03 0.84 0.78 0.80 0.79 9.85%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 -
Price 1.10 1.10 1.17 1.09 0.985 0.81 0.79 -
P/RPS 1.59 2.49 5.16 1.10 1.51 1.90 2.77 -30.86%
P/EPS 9.24 12.53 34.72 7.35 9.57 12.05 21.24 -42.49%
EY 10.82 7.98 2.88 13.61 10.45 8.30 4.71 73.83%
DY 2.05 0.00 0.00 5.96 3.05 0.00 0.00 -
P/NAPS 0.91 0.93 1.01 0.97 0.90 0.76 0.73 15.78%

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