[GLOMAC] QoQ Quarter Result on 30-Apr-2007 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 117.13%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 85,820 83,993 82,481 108,965 59,424 72,104 52,762 38.18%
PBT 13,844 14,959 16,446 19,519 14,750 9,888 6,518 65.00%
Tax -4,324 -4,267 -5,104 -3,108 -7,001 -5,045 -2,161 58.58%
NP 9,520 10,692 11,342 16,411 7,749 4,843 4,357 68.14%
-
NP to SH 9,529 10,216 11,069 16,300 7,507 4,161 4,223 71.78%
-
Tax Rate 31.23% 28.52% 31.03% 15.92% 47.46% 51.02% 33.15% -
Total Cost 76,300 73,301 71,139 92,554 51,675 67,261 48,405 35.33%
-
Net Worth 509,124 407,933 408,088 393,875 384,536 378,276 382,808 20.87%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 8,636 - - 10,368 8,295 - - -
Div Payout % 90.63% - - 63.61% 110.50% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 509,124 407,933 408,088 393,875 384,536 378,276 382,808 20.87%
NOSH 287,885 235,391 209,243 207,379 207,375 208,050 209,059 23.70%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 11.09% 12.73% 13.75% 15.06% 13.04% 6.72% 8.26% -
ROE 1.87% 2.50% 2.71% 4.14% 1.95% 1.10% 1.10% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 29.81 35.68 39.42 52.54 28.66 34.66 25.24 11.69%
EPS 3.31 4.34 5.29 7.86 3.62 2.00 2.02 38.86%
DPS 3.00 0.00 0.00 5.00 4.00 0.00 0.00 -
NAPS 1.7685 1.733 1.9503 1.8993 1.8543 1.8182 1.8311 -2.28%
Adjusted Per Share Value based on latest NOSH - 207,379
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 10.73 10.50 10.31 13.62 7.43 9.01 6.59 38.27%
EPS 1.19 1.28 1.38 2.04 0.94 0.52 0.53 71.21%
DPS 1.08 0.00 0.00 1.30 1.04 0.00 0.00 -
NAPS 0.6363 0.5099 0.5101 0.4923 0.4806 0.4728 0.4785 20.86%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.67 0.68 0.92 0.83 0.67 0.53 0.60 -
P/RPS 2.25 1.91 2.33 1.58 2.34 1.53 2.38 -3.66%
P/EPS 20.24 15.67 17.39 10.56 18.51 26.50 29.70 -22.50%
EY 4.94 6.38 5.75 9.47 5.40 3.77 3.37 28.95%
DY 4.48 0.00 0.00 6.02 5.97 0.00 0.00 -
P/NAPS 0.38 0.39 0.47 0.44 0.36 0.29 0.33 9.83%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 -
Price 0.57 0.64 0.68 0.79 0.77 0.61 0.52 -
P/RPS 1.91 1.79 1.73 1.50 2.69 1.76 2.06 -4.90%
P/EPS 17.22 14.75 12.85 10.05 21.27 30.50 25.74 -23.45%
EY 5.81 6.78 7.78 9.95 4.70 3.28 3.88 30.79%
DY 5.26 0.00 0.00 6.33 5.19 0.00 0.00 -
P/NAPS 0.32 0.37 0.35 0.42 0.42 0.34 0.28 9.28%

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