[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -73.92%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 213,384 213,384 134,620 58,986 345,266 251,685 170,552 19.59%
PBT 50,133 50,133 32,825 16,474 56,240 42,211 25,700 70.51%
Tax -12,032 -12,032 -8,530 -4,443 -17,430 -12,962 -8,578 31.02%
NP 38,101 38,101 24,295 12,031 38,810 29,249 17,122 89.43%
-
NP to SH 28,291 28,291 17,643 8,341 31,977 25,081 15,525 61.49%
-
Tax Rate 24.00% 24.00% 25.99% 26.97% 30.99% 30.71% 33.38% -
Total Cost 175,283 175,283 110,325 46,955 306,456 222,436 153,430 11.22%
-
Net Worth 0 536,553 516,587 524,450 520,352 521,848 514,194 -
Dividend
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 11,477 11,477 - - 19,689 7,053 - -
Div Payout % 40.57% 40.57% - - 61.57% 28.12% - -
Equity
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 0 536,553 516,587 524,450 520,352 521,848 514,194 -
NOSH 286,926 286,926 282,288 278,963 281,271 282,125 283,302 1.02%
Ratio Analysis
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 17.86% 17.86% 18.05% 20.40% 11.24% 11.62% 10.04% -
ROE 0.00% 5.27% 3.42% 1.59% 6.15% 4.81% 3.02% -
Per Share
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 74.37 74.37 47.69 21.14 122.75 89.21 60.20 18.39%
EPS 9.86 9.86 6.25 2.99 11.40 8.89 5.48 59.86%
DPS 4.00 4.00 0.00 0.00 7.00 2.50 0.00 -
NAPS 0.00 1.87 1.83 1.88 1.85 1.8497 1.815 -
Adjusted Per Share Value based on latest NOSH - 278,963
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 26.67 26.67 16.83 7.37 43.15 31.46 21.32 19.58%
EPS 3.54 3.54 2.21 1.04 4.00 3.13 1.94 61.66%
DPS 1.43 1.43 0.00 0.00 2.46 0.88 0.00 -
NAPS 0.00 0.6706 0.6457 0.6555 0.6504 0.6522 0.6427 -
Price Multiplier on Financial Quarter End Date
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.68 0.68 0.62 0.47 0.34 0.25 0.23 -
P/RPS 0.91 0.91 1.30 2.22 0.28 0.28 0.38 100.86%
P/EPS 6.90 6.90 9.92 15.72 2.99 2.81 4.20 48.66%
EY 14.50 14.50 10.08 6.36 33.44 35.56 23.83 -32.75%
DY 5.88 5.88 0.00 0.00 20.59 10.00 0.00 -
P/NAPS 0.00 0.36 0.34 0.25 0.18 0.14 0.13 -
Price Multiplier on Announcement Date
31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date - 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 19/12/08 -
Price 0.00 0.64 0.60 0.61 0.37 0.25 0.25 -
P/RPS 0.00 0.86 1.26 2.88 0.30 0.28 0.42 -
P/EPS 0.00 6.49 9.60 20.40 3.25 2.81 4.56 -
EY 0.00 15.41 10.42 4.90 30.73 35.56 21.92 -
DY 0.00 6.25 0.00 0.00 18.92 10.00 0.00 -
P/NAPS 0.00 0.34 0.33 0.32 0.20 0.14 0.14 -

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