[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -76.4%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 676,661 501,793 318,073 162,271 680,934 445,322 285,472 78.05%
PBT 157,281 118,870 83,415 34,520 153,521 104,548 67,512 76.00%
Tax -44,393 -30,314 -18,406 -9,538 -45,264 -29,083 -18,425 80.01%
NP 112,888 88,556 65,009 24,982 108,257 75,465 49,087 74.49%
-
NP to SH 108,380 86,044 63,334 24,133 102,277 70,287 44,921 80.17%
-
Tax Rate 28.23% 25.50% 22.07% 27.63% 29.48% 27.82% 27.29% -
Total Cost 563,773 413,237 253,064 137,289 572,677 369,857 236,385 78.79%
-
Net Worth 883,351 874,901 851,185 830,690 772,122 751,367 708,575 15.87%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 35,478 16,268 - - 44,810 20,491 - -
Div Payout % 32.74% 18.91% - - 43.81% 29.15% - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 883,351 874,901 851,185 830,690 772,122 751,367 708,575 15.87%
NOSH 724,058 723,058 721,343 716,112 689,395 683,061 668,467 5.48%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 16.68% 17.65% 20.44% 15.40% 15.90% 16.95% 17.20% -
ROE 12.27% 9.83% 7.44% 2.91% 13.25% 9.35% 6.34% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 93.45 69.40 44.09 22.66 98.77 65.20 42.71 68.78%
EPS 14.97 11.90 8.78 3.37 14.84 10.29 6.72 70.82%
DPS 4.90 2.25 0.00 0.00 6.50 3.00 0.00 -
NAPS 1.22 1.21 1.18 1.16 1.12 1.10 1.06 9.85%
Adjusted Per Share Value based on latest NOSH - 716,112
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 84.57 62.72 39.75 20.28 85.11 55.66 35.68 78.05%
EPS 13.55 10.75 7.92 3.02 12.78 8.78 5.61 80.30%
DPS 4.43 2.03 0.00 0.00 5.60 2.56 0.00 -
NAPS 1.1041 1.0935 1.0639 1.0382 0.965 0.9391 0.8856 15.88%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.10 1.10 1.13 1.20 0.94 0.855 0.85 -
P/RPS 1.18 1.59 2.56 5.30 0.95 1.31 1.99 -29.48%
P/EPS 7.35 9.24 12.87 35.61 6.34 8.31 12.65 -30.43%
EY 13.61 10.82 7.77 2.81 15.78 12.04 7.91 43.73%
DY 4.45 2.05 0.00 0.00 6.91 3.51 0.00 -
P/NAPS 0.90 0.91 0.96 1.03 0.84 0.78 0.80 8.19%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 -
Price 1.05 1.10 1.10 1.17 1.09 0.985 0.81 -
P/RPS 1.12 1.59 2.49 5.16 1.10 1.51 1.90 -29.76%
P/EPS 7.01 9.24 12.53 34.72 7.35 9.57 12.05 -30.38%
EY 14.26 10.82 7.98 2.88 13.61 10.45 8.30 43.59%
DY 4.67 2.05 0.00 0.00 5.96 3.05 0.00 -
P/NAPS 0.86 0.91 0.93 1.01 0.97 0.90 0.76 8.61%

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