[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 111.52%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 316,755 213,384 213,384 134,620 58,986 345,266 251,685 20.30%
PBT 74,893 50,133 50,133 32,825 16,474 56,240 42,211 58.56%
Tax -17,614 -12,032 -12,032 -8,530 -4,443 -17,430 -12,962 27.96%
NP 57,279 38,101 38,101 24,295 12,031 38,810 29,249 71.65%
-
NP to SH 40,854 28,291 28,291 17,643 8,341 31,977 25,081 48.03%
-
Tax Rate 23.52% 24.00% 24.00% 25.99% 26.97% 30.99% 30.71% -
Total Cost 259,476 175,283 175,283 110,325 46,955 306,456 222,436 13.18%
-
Net Worth 550,332 0 536,553 516,587 524,450 520,352 521,848 4.36%
Dividend
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 24,882 11,477 11,477 - - 19,689 7,053 175.53%
Div Payout % 60.90% 40.57% 40.57% - - 61.57% 28.12% -
Equity
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 550,332 0 536,553 516,587 524,450 520,352 521,848 4.36%
NOSH 292,729 286,926 286,926 282,288 278,963 281,271 282,125 3.01%
Ratio Analysis
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.08% 17.86% 17.86% 18.05% 20.40% 11.24% 11.62% -
ROE 7.42% 0.00% 5.27% 3.42% 1.59% 6.15% 4.81% -
Per Share
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 108.21 74.37 74.37 47.69 21.14 122.75 89.21 16.79%
EPS 14.15 9.86 9.86 6.25 2.99 11.40 8.89 45.30%
DPS 8.50 4.00 4.00 0.00 0.00 7.00 2.50 167.47%
NAPS 1.88 0.00 1.87 1.83 1.88 1.85 1.8497 1.31%
Adjusted Per Share Value based on latest NOSH - 285,337
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 39.59 26.67 26.67 16.83 7.37 43.15 31.46 20.29%
EPS 5.11 3.54 3.54 2.21 1.04 4.00 3.13 48.30%
DPS 3.11 1.43 1.43 0.00 0.00 2.46 0.88 175.92%
NAPS 0.6878 0.00 0.6706 0.6457 0.6555 0.6504 0.6522 4.36%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.69 0.68 0.68 0.62 0.47 0.34 0.25 -
P/RPS 0.64 0.91 0.91 1.30 2.22 0.28 0.28 94.37%
P/EPS 4.94 6.90 6.90 9.92 15.72 2.99 2.81 57.39%
EY 20.23 14.50 14.50 10.08 6.36 33.44 35.56 -36.45%
DY 12.32 5.88 5.88 0.00 0.00 20.59 10.00 18.26%
P/NAPS 0.37 0.00 0.36 0.34 0.25 0.18 0.14 118.44%
Price Multiplier on Announcement Date
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/06/10 - 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 -
Price 0.63 0.00 0.64 0.60 0.61 0.37 0.25 -
P/RPS 0.58 0.00 0.86 1.26 2.88 0.30 0.28 79.58%
P/EPS 4.51 0.00 6.49 9.60 20.40 3.25 2.81 46.28%
EY 22.15 0.00 15.41 10.42 4.90 30.73 35.56 -31.65%
DY 13.49 0.00 6.25 0.00 0.00 18.92 10.00 27.21%
P/NAPS 0.34 0.00 0.34 0.33 0.32 0.20 0.14 104.08%

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