[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -61.92%
YoY- 86.51%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Revenue 597,478 443,742 267,207 126,310 316,755 213,384 213,384 128.40%
PBT 129,492 101,628 61,508 29,465 74,893 50,133 50,133 114.09%
Tax -36,761 -28,216 -15,322 -7,420 -17,614 -12,032 -12,032 144.96%
NP 92,731 73,412 46,186 22,045 57,279 38,101 38,101 104.11%
-
NP to SH 62,981 47,960 31,437 15,557 40,854 28,291 28,291 90.02%
-
Tax Rate 28.39% 27.76% 24.91% 25.18% 23.52% 24.00% 24.00% -
Total Cost 504,747 370,330 221,021 104,265 259,476 175,283 175,283 133.60%
-
Net Worth 595,447 587,802 573,176 567,304 550,332 0 536,553 8.71%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Div 13,932 13,159 - - 24,882 11,477 11,477 16.82%
Div Payout % 22.12% 27.44% - - 60.90% 40.57% 40.57% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Net Worth 595,447 587,802 573,176 567,304 550,332 0 536,553 8.71%
NOSH 293,324 292,439 292,437 292,424 292,729 286,926 286,926 1.78%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
NP Margin 15.52% 16.54% 17.28% 17.45% 18.08% 17.86% 17.86% -
ROE 10.58% 8.16% 5.48% 2.74% 7.42% 0.00% 5.27% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
RPS 203.69 151.74 91.37 43.19 108.21 74.37 74.37 124.39%
EPS 10.74 16.40 10.75 5.32 14.15 9.86 9.86 7.09%
DPS 4.75 4.50 0.00 0.00 8.50 4.00 4.00 14.78%
NAPS 2.03 2.01 1.96 1.94 1.88 0.00 1.87 6.80%
Adjusted Per Share Value based on latest NOSH - 292,424
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
RPS 74.68 55.46 33.40 15.79 39.59 26.67 26.67 128.41%
EPS 7.87 5.99 3.93 1.94 5.11 3.54 3.54 89.81%
DPS 1.74 1.64 0.00 0.00 3.11 1.43 1.43 17.04%
NAPS 0.7442 0.7347 0.7164 0.7091 0.6878 0.00 0.6706 8.71%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 29/01/10 -
Price 0.93 0.90 0.80 0.69 0.69 0.68 0.68 -
P/RPS 0.46 0.59 0.88 1.60 0.64 0.91 0.91 -42.14%
P/EPS 4.33 5.49 7.44 12.97 4.94 6.90 6.90 -31.18%
EY 23.09 18.22 13.44 7.71 20.23 14.50 14.50 45.24%
DY 5.11 5.00 0.00 0.00 12.32 5.88 5.88 -10.64%
P/NAPS 0.46 0.45 0.41 0.36 0.37 0.00 0.36 21.73%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Date 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 - 23/03/10 -
Price 0.90 0.89 0.85 0.73 0.63 0.00 0.64 -
P/RPS 0.44 0.59 0.93 1.69 0.58 0.00 0.86 -41.58%
P/EPS 4.19 5.43 7.91 13.72 4.51 0.00 6.49 -29.60%
EY 23.86 18.43 12.65 7.29 22.15 0.00 15.41 42.00%
DY 5.28 5.06 0.00 0.00 13.49 0.00 6.25 -12.65%
P/NAPS 0.44 0.44 0.43 0.38 0.34 0.00 0.34 22.97%

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