[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2014 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -80.77%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 473,254 303,785 192,829 106,535 676,661 501,793 318,073 30.42%
PBT 142,817 94,490 52,010 31,009 157,281 118,870 83,415 43.25%
Tax -47,266 -32,659 -15,988 -9,058 -44,393 -30,314 -18,406 87.84%
NP 95,551 61,831 36,022 21,951 112,888 88,556 65,009 29.36%
-
NP to SH 87,015 57,414 34,018 20,845 108,380 86,044 63,334 23.65%
-
Tax Rate 33.10% 34.56% 30.74% 29.21% 28.23% 25.50% 22.07% -
Total Cost 377,703 241,954 156,807 84,584 563,773 413,237 253,064 30.69%
-
Net Worth 949,114 921,817 901,331 907,883 883,351 874,901 851,185 7.55%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 30,791 14,516 - - 35,478 16,268 - -
Div Payout % 35.39% 25.28% - - 32.74% 18.91% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 949,114 921,817 901,331 907,883 883,351 874,901 851,185 7.55%
NOSH 724,515 725,840 726,880 726,306 724,058 723,058 721,343 0.29%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 20.19% 20.35% 18.68% 20.60% 16.68% 17.65% 20.44% -
ROE 9.17% 6.23% 3.77% 2.30% 12.27% 9.83% 7.44% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 65.32 41.85 26.53 14.67 93.45 69.40 44.09 30.05%
EPS 12.01 7.91 4.68 2.87 14.97 11.90 8.78 23.29%
DPS 4.25 2.00 0.00 0.00 4.90 2.25 0.00 -
NAPS 1.31 1.27 1.24 1.25 1.22 1.21 1.18 7.23%
Adjusted Per Share Value based on latest NOSH - 726,306
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 59.15 37.97 24.10 13.32 84.57 62.72 39.75 30.43%
EPS 10.88 7.18 4.25 2.61 13.55 10.75 7.92 23.64%
DPS 3.85 1.81 0.00 0.00 4.43 2.03 0.00 -
NAPS 1.1863 1.1521 1.1265 1.1347 1.1041 1.0935 1.0639 7.55%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.96 0.99 1.11 1.20 1.10 1.10 1.13 -
P/RPS 1.47 2.37 4.18 8.18 1.18 1.59 2.56 -30.98%
P/EPS 7.99 12.52 23.72 41.81 7.35 9.24 12.87 -27.28%
EY 12.51 7.99 4.22 2.39 13.61 10.82 7.77 37.48%
DY 4.43 2.02 0.00 0.00 4.45 2.05 0.00 -
P/NAPS 0.73 0.78 0.90 0.96 0.90 0.91 0.96 -16.73%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 -
Price 0.795 1.02 1.05 1.17 1.05 1.10 1.10 -
P/RPS 1.22 2.44 3.96 7.98 1.12 1.59 2.49 -37.93%
P/EPS 6.62 12.90 22.44 40.77 7.01 9.24 12.53 -34.72%
EY 15.11 7.75 4.46 2.45 14.26 10.82 7.98 53.23%
DY 5.35 1.96 0.00 0.00 4.67 2.05 0.00 -
P/NAPS 0.61 0.80 0.85 0.94 0.86 0.91 0.93 -24.56%

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