[GLOMAC] QoQ Quarter Result on 30-Apr-2014 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -1.65%
YoY- -30.18%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 110,956 86,294 106,535 174,868 183,720 155,802 162,271 -22.33%
PBT 42,481 21,001 31,009 38,411 35,455 48,895 34,520 14.79%
Tax -16,671 -6,930 -9,058 -14,079 -11,908 -8,868 -9,538 44.95%
NP 25,810 14,071 21,951 24,332 23,547 40,027 24,982 2.19%
-
NP to SH 23,397 13,173 20,845 22,336 22,710 39,201 24,133 -2.03%
-
Tax Rate 39.24% 33.00% 29.21% 36.65% 33.59% 18.14% 27.63% -
Total Cost 85,146 72,223 84,584 150,536 160,173 115,775 137,289 -27.21%
-
Net Worth 919,943 902,459 907,883 888,143 880,740 858,203 830,690 7.02%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14,487 - - 19,291 16,377 - - -
Div Payout % 61.92% - - 86.37% 72.12% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 919,943 902,459 907,883 888,143 880,740 858,203 830,690 7.02%
NOSH 724,365 727,790 726,306 727,986 727,884 727,291 716,112 0.76%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 23.26% 16.31% 20.60% 13.91% 12.82% 25.69% 15.40% -
ROE 2.54% 1.46% 2.30% 2.51% 2.58% 4.57% 2.91% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 15.32 11.86 14.67 24.02 25.24 21.42 22.66 -22.91%
EPS 3.23 1.81 2.87 3.07 3.12 5.39 3.37 -2.78%
DPS 2.00 0.00 0.00 2.65 2.25 0.00 0.00 -
NAPS 1.27 1.24 1.25 1.22 1.21 1.18 1.16 6.20%
Adjusted Per Share Value based on latest NOSH - 727,986
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 13.87 10.79 13.32 21.86 22.96 19.47 20.28 -22.32%
EPS 2.92 1.65 2.61 2.79 2.84 4.90 3.02 -2.21%
DPS 1.81 0.00 0.00 2.41 2.05 0.00 0.00 -
NAPS 1.1498 1.1279 1.1347 1.1101 1.1008 1.0726 1.0382 7.02%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.99 1.11 1.20 1.10 1.10 1.13 1.20 -
P/RPS 6.46 9.36 8.18 4.58 4.36 5.27 5.30 14.06%
P/EPS 30.65 61.33 41.81 35.85 35.26 20.96 35.61 -9.49%
EY 3.26 1.63 2.39 2.79 2.84 4.77 2.81 10.37%
DY 2.02 0.00 0.00 2.41 2.05 0.00 0.00 -
P/NAPS 0.78 0.90 0.96 0.90 0.91 0.96 1.03 -16.87%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 -
Price 1.02 1.05 1.17 1.05 1.10 1.10 1.17 -
P/RPS 6.66 8.86 7.98 4.37 4.36 5.13 5.16 18.48%
P/EPS 31.58 58.01 40.77 34.22 35.26 20.41 34.72 -6.10%
EY 3.17 1.72 2.45 2.92 2.84 4.90 2.88 6.58%
DY 1.96 0.00 0.00 2.52 2.05 0.00 0.00 -
P/NAPS 0.80 0.85 0.94 0.86 0.91 0.93 1.01 -14.35%

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