[GLOMAC] QoQ Quarter Result on 31-Oct-2003 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 1.74%
YoY- 29.16%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 65,269 83,672 70,792 78,425 87,271 66,641 44,711 28.71%
PBT 14,872 14,265 12,832 15,283 14,930 9,945 13,252 7.99%
Tax -4,786 -5,394 -3,819 -4,773 -4,600 -3,616 -3,843 15.76%
NP 10,086 8,871 9,013 10,510 10,330 6,329 9,409 4.74%
-
NP to SH 10,086 8,871 9,013 10,510 10,330 6,329 9,409 4.74%
-
Tax Rate 32.18% 37.81% 29.76% 31.23% 30.81% 36.36% 29.00% -
Total Cost 55,183 74,801 61,779 67,915 76,941 60,312 35,302 34.72%
-
Net Worth 330,846 325,183 297,233 277,772 272,762 262,548 259,460 17.60%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 10,791 4,521 - - 7,498 4,501 -
Div Payout % - 121.65% 50.17% - - 118.48% 47.85% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 330,846 325,183 297,233 277,772 272,762 262,548 259,460 17.60%
NOSH 216,437 215,839 150,719 149,928 149,927 149,976 150,063 27.68%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 15.45% 10.60% 12.73% 13.40% 11.84% 9.50% 21.04% -
ROE 3.05% 2.73% 3.03% 3.78% 3.79% 2.41% 3.63% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 30.16 38.77 46.97 52.31 58.21 44.43 29.79 0.82%
EPS 4.66 4.11 5.98 7.01 6.89 4.22 6.27 -17.96%
DPS 0.00 5.00 3.00 0.00 0.00 5.00 3.00 -
NAPS 1.5286 1.5066 1.9721 1.8527 1.8193 1.7506 1.729 -7.89%
Adjusted Per Share Value based on latest NOSH - 149,928
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 8.16 10.46 8.85 9.80 10.91 8.33 5.59 28.71%
EPS 1.26 1.11 1.13 1.31 1.29 0.79 1.18 4.47%
DPS 0.00 1.35 0.57 0.00 0.00 0.94 0.56 -
NAPS 0.4135 0.4064 0.3715 0.3472 0.3409 0.3281 0.3243 17.60%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.22 1.50 1.45 1.35 1.00 0.75 0.72 -
P/RPS 4.05 3.87 3.09 2.58 1.72 1.69 2.42 41.00%
P/EPS 26.18 36.50 24.25 19.26 14.51 17.77 11.48 73.34%
EY 3.82 2.74 4.12 5.19 6.89 5.63 8.71 -42.30%
DY 0.00 3.33 2.07 0.00 0.00 6.67 4.17 -
P/NAPS 0.80 1.00 0.74 0.73 0.55 0.43 0.42 53.72%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 13/08/04 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 -
Price 0.88 1.16 1.65 1.27 1.11 0.84 0.62 -
P/RPS 2.92 2.99 3.51 2.43 1.91 1.89 2.08 25.40%
P/EPS 18.88 28.22 27.59 18.12 16.11 19.91 9.89 53.94%
EY 5.30 3.54 3.62 5.52 6.21 5.02 10.11 -35.01%
DY 0.00 4.31 1.82 0.00 0.00 5.95 4.84 -
P/NAPS 0.58 0.77 0.84 0.69 0.61 0.48 0.36 37.47%

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