[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ-0.0%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Revenue 267,207 126,310 316,755 213,384 213,384 134,620 58,986 234.20%
PBT 61,508 29,465 74,893 50,133 50,133 32,825 16,474 186.38%
Tax -15,322 -7,420 -17,614 -12,032 -12,032 -8,530 -4,443 168.78%
NP 46,186 22,045 57,279 38,101 38,101 24,295 12,031 192.81%
-
NP to SH 31,437 15,557 40,854 28,291 28,291 17,643 8,341 188.55%
-
Tax Rate 24.91% 25.18% 23.52% 24.00% 24.00% 25.99% 26.97% -
Total Cost 221,021 104,265 259,476 175,283 175,283 110,325 46,955 244.60%
-
Net Worth 573,176 567,304 550,332 0 536,553 516,587 524,450 7.35%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Div - - 24,882 11,477 11,477 - - -
Div Payout % - - 60.90% 40.57% 40.57% - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Net Worth 573,176 567,304 550,332 0 536,553 516,587 524,450 7.35%
NOSH 292,437 292,424 292,729 286,926 286,926 282,288 278,963 3.83%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
NP Margin 17.28% 17.45% 18.08% 17.86% 17.86% 18.05% 20.40% -
ROE 5.48% 2.74% 7.42% 0.00% 5.27% 3.42% 1.59% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
RPS 91.37 43.19 108.21 74.37 74.37 47.69 21.14 221.90%
EPS 10.75 5.32 14.15 9.86 9.86 6.25 2.99 177.88%
DPS 0.00 0.00 8.50 4.00 4.00 0.00 0.00 -
NAPS 1.96 1.94 1.88 0.00 1.87 1.83 1.88 3.38%
Adjusted Per Share Value based on latest NOSH - 296,601
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
RPS 33.40 15.79 39.59 26.67 26.67 16.83 7.37 234.31%
EPS 3.93 1.94 5.11 3.54 3.54 2.21 1.04 189.15%
DPS 0.00 0.00 3.11 1.43 1.43 0.00 0.00 -
NAPS 0.7164 0.7091 0.6878 0.00 0.6706 0.6457 0.6555 7.35%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 -
Price 0.80 0.69 0.69 0.68 0.68 0.62 0.47 -
P/RPS 0.88 1.60 0.64 0.91 0.91 1.30 2.22 -52.24%
P/EPS 7.44 12.97 4.94 6.90 6.90 9.92 15.72 -44.97%
EY 13.44 7.71 20.23 14.50 14.50 10.08 6.36 81.77%
DY 0.00 0.00 12.32 5.88 5.88 0.00 0.00 -
P/NAPS 0.41 0.36 0.37 0.00 0.36 0.34 0.25 48.45%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Date 02/12/10 21/09/10 29/06/10 - 23/03/10 22/12/09 28/09/09 -
Price 0.85 0.73 0.63 0.00 0.64 0.60 0.61 -
P/RPS 0.93 1.69 0.58 0.00 0.86 1.26 2.88 -59.45%
P/EPS 7.91 13.72 4.51 0.00 6.49 9.60 20.40 -53.07%
EY 12.65 7.29 22.15 0.00 15.41 10.42 4.90 113.29%
DY 0.00 0.00 13.49 0.00 6.25 0.00 0.00 -
P/NAPS 0.43 0.38 0.34 0.00 0.34 0.33 0.32 26.61%

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