[GLOMAC] QoQ Quarter Result on 31-Jan-2012 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- -7.94%
YoY- 32.46%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 124,403 161,069 244,455 145,287 134,834 127,830 153,736 -13.10%
PBT 33,644 33,867 51,486 42,950 34,278 32,353 27,864 13.32%
Tax -8,354 -10,071 -14,770 -11,052 -6,930 -8,723 -8,545 -1.48%
NP 25,290 23,796 36,716 31,898 27,348 23,630 19,319 19.56%
-
NP to SH 23,924 20,996 21,626 21,887 23,776 17,871 15,021 36.18%
-
Tax Rate 24.83% 29.74% 28.69% 25.73% 20.22% 26.96% 30.67% -
Total Cost 99,113 137,273 207,739 113,389 107,486 104,200 134,417 -18.30%
-
Net Worth 724,555 609,561 638,859 594,320 617,709 624,020 592,362 14.30%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 15,686 15,715 - - 7,404 -
Div Payout % - - 72.53% 71.80% - - 49.29% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 724,555 609,561 638,859 594,320 617,709 624,020 592,362 14.30%
NOSH 683,542 564,408 570,410 571,462 582,745 292,967 296,181 74.19%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 20.33% 14.77% 15.02% 21.96% 20.28% 18.49% 12.57% -
ROE 3.30% 3.44% 3.39% 3.68% 3.85% 2.86% 2.54% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 18.20 28.54 42.86 25.42 23.14 43.63 51.91 -50.12%
EPS 3.50 3.72 3.83 3.83 4.08 6.10 2.54 23.70%
DPS 0.00 0.00 2.75 2.75 0.00 0.00 2.50 -
NAPS 1.06 1.08 1.12 1.04 1.06 2.13 2.00 -34.38%
Adjusted Per Share Value based on latest NOSH - 571,462
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 15.55 20.13 30.55 18.16 16.85 15.98 19.21 -13.08%
EPS 2.99 2.62 2.70 2.74 2.97 2.23 1.88 36.06%
DPS 0.00 0.00 1.96 1.96 0.00 0.00 0.93 -
NAPS 0.9056 0.7619 0.7985 0.7428 0.7721 0.7799 0.7404 14.30%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.85 0.85 0.83 0.83 0.85 0.89 0.93 -
P/RPS 4.67 2.98 1.94 3.26 3.67 2.04 1.79 88.96%
P/EPS 24.29 22.85 21.89 21.67 20.83 14.59 18.34 20.49%
EY 4.12 4.38 4.57 4.61 4.80 6.85 5.45 -16.94%
DY 0.00 0.00 3.31 3.31 0.00 0.00 2.69 -
P/NAPS 0.80 0.79 0.74 0.80 0.80 0.42 0.47 42.32%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 03/12/12 26/09/12 26/06/12 22/03/12 02/12/11 21/09/11 23/06/11 -
Price 0.81 0.79 0.84 0.87 0.82 0.75 0.90 -
P/RPS 4.45 2.77 1.96 3.42 3.54 1.72 1.73 87.19%
P/EPS 23.14 21.24 22.16 22.72 20.10 12.30 17.75 19.24%
EY 4.32 4.71 4.51 4.40 4.98 8.13 5.64 -16.21%
DY 0.00 0.00 3.27 3.16 0.00 0.00 2.78 -
P/NAPS 0.76 0.73 0.75 0.84 0.77 0.35 0.45 41.59%

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