[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 162.44%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 106,535 676,661 501,793 318,073 162,271 680,934 445,322 -61.56%
PBT 31,009 157,281 118,870 83,415 34,520 153,521 104,548 -55.62%
Tax -9,058 -44,393 -30,314 -18,406 -9,538 -45,264 -29,083 -54.15%
NP 21,951 112,888 88,556 65,009 24,982 108,257 75,465 -56.19%
-
NP to SH 20,845 108,380 86,044 63,334 24,133 102,277 70,287 -55.62%
-
Tax Rate 29.21% 28.23% 25.50% 22.07% 27.63% 29.48% 27.82% -
Total Cost 84,584 563,773 413,237 253,064 137,289 572,677 369,857 -62.70%
-
Net Worth 907,883 883,351 874,901 851,185 830,690 772,122 751,367 13.48%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 35,478 16,268 - - 44,810 20,491 -
Div Payout % - 32.74% 18.91% - - 43.81% 29.15% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 907,883 883,351 874,901 851,185 830,690 772,122 751,367 13.48%
NOSH 726,306 724,058 723,058 721,343 716,112 689,395 683,061 4.18%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 20.60% 16.68% 17.65% 20.44% 15.40% 15.90% 16.95% -
ROE 2.30% 12.27% 9.83% 7.44% 2.91% 13.25% 9.35% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 14.67 93.45 69.40 44.09 22.66 98.77 65.20 -63.10%
EPS 2.87 14.97 11.90 8.78 3.37 14.84 10.29 -57.41%
DPS 0.00 4.90 2.25 0.00 0.00 6.50 3.00 -
NAPS 1.25 1.22 1.21 1.18 1.16 1.12 1.10 8.92%
Adjusted Per Share Value based on latest NOSH - 727,291
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 13.32 84.57 62.72 39.75 20.28 85.11 55.66 -61.55%
EPS 2.61 13.55 10.75 7.92 3.02 12.78 8.78 -55.55%
DPS 0.00 4.43 2.03 0.00 0.00 5.60 2.56 -
NAPS 1.1347 1.1041 1.0935 1.0639 1.0382 0.965 0.9391 13.48%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.20 1.10 1.10 1.13 1.20 0.94 0.855 -
P/RPS 8.18 1.18 1.59 2.56 5.30 0.95 1.31 240.23%
P/EPS 41.81 7.35 9.24 12.87 35.61 6.34 8.31 194.49%
EY 2.39 13.61 10.82 7.77 2.81 15.78 12.04 -66.07%
DY 0.00 4.45 2.05 0.00 0.00 6.91 3.51 -
P/NAPS 0.96 0.90 0.91 0.96 1.03 0.84 0.78 14.89%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 -
Price 1.17 1.05 1.10 1.10 1.17 1.09 0.985 -
P/RPS 7.98 1.12 1.59 2.49 5.16 1.10 1.51 204.32%
P/EPS 40.77 7.01 9.24 12.53 34.72 7.35 9.57 163.49%
EY 2.45 14.26 10.82 7.98 2.88 13.61 10.45 -62.07%
DY 0.00 4.67 2.05 0.00 0.00 5.96 3.05 -
P/NAPS 0.94 0.86 0.91 0.93 1.01 0.97 0.90 2.94%

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