[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 52.56%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 262,664 127,830 597,478 443,742 267,207 126,310 316,755 -11.70%
PBT 66,631 32,353 129,492 101,628 61,508 29,465 74,893 -7.47%
Tax -15,653 -8,723 -36,761 -28,216 -15,322 -7,420 -17,614 -7.54%
NP 50,978 23,630 92,731 73,412 46,186 22,045 57,279 -7.45%
-
NP to SH 41,647 17,871 62,981 47,960 31,437 15,557 40,854 1.28%
-
Tax Rate 23.49% 26.96% 28.39% 27.76% 24.91% 25.18% 23.52% -
Total Cost 211,686 104,200 504,747 370,330 221,021 104,265 259,476 -12.65%
-
Net Worth 619,155 624,020 595,447 587,802 573,176 567,304 550,332 8.14%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 13,932 13,159 - - 24,882 -
Div Payout % - - 22.12% 27.44% - - 60.90% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 619,155 624,020 595,447 587,802 573,176 567,304 550,332 8.14%
NOSH 584,109 292,967 293,324 292,439 292,437 292,424 292,729 58.29%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 19.41% 18.49% 15.52% 16.54% 17.28% 17.45% 18.08% -
ROE 6.73% 2.86% 10.58% 8.16% 5.48% 2.74% 7.42% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 44.97 43.63 203.69 151.74 91.37 43.19 108.21 -44.22%
EPS 7.13 6.10 10.74 16.40 10.75 5.32 14.15 -36.59%
DPS 0.00 0.00 4.75 4.50 0.00 0.00 8.50 -
NAPS 1.06 2.13 2.03 2.01 1.96 1.94 1.88 -31.67%
Adjusted Per Share Value based on latest NOSH - 292,442
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 32.83 15.98 74.68 55.46 33.40 15.79 39.59 -11.70%
EPS 5.21 2.23 7.87 5.99 3.93 1.94 5.11 1.29%
DPS 0.00 0.00 1.74 1.64 0.00 0.00 3.11 -
NAPS 0.7739 0.7799 0.7442 0.7347 0.7164 0.7091 0.6878 8.15%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.85 0.89 0.93 0.90 0.80 0.69 0.69 -
P/RPS 1.89 2.04 0.46 0.59 0.88 1.60 0.64 105.43%
P/EPS 11.92 14.59 4.33 5.49 7.44 12.97 4.94 79.61%
EY 8.39 6.85 23.09 18.22 13.44 7.71 20.23 -44.29%
DY 0.00 0.00 5.11 5.00 0.00 0.00 12.32 -
P/NAPS 0.80 0.42 0.46 0.45 0.41 0.36 0.37 66.97%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 02/12/11 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 -
Price 0.82 0.75 0.90 0.89 0.85 0.73 0.63 -
P/RPS 1.82 1.72 0.44 0.59 0.93 1.69 0.58 113.89%
P/EPS 11.50 12.30 4.19 5.43 7.91 13.72 4.51 86.32%
EY 8.70 8.13 23.86 18.43 12.65 7.29 22.15 -46.27%
DY 0.00 0.00 5.28 5.06 0.00 0.00 13.49 -
P/NAPS 0.77 0.35 0.44 0.44 0.43 0.38 0.34 72.19%

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