[GLOMAC] QoQ 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- 62.44%
YoY- 63.86%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 106,535 174,868 183,720 155,802 162,271 235,612 159,850 -23.75%
PBT 31,009 38,411 35,455 48,895 34,520 48,973 37,034 -11.19%
Tax -9,058 -14,079 -11,908 -8,868 -9,538 -16,181 -10,658 -10.30%
NP 21,951 24,332 23,547 40,027 24,982 32,792 26,376 -11.55%
-
NP to SH 20,845 22,336 22,710 39,201 24,133 31,990 25,364 -12.29%
-
Tax Rate 29.21% 36.65% 33.59% 18.14% 27.63% 33.04% 28.78% -
Total Cost 84,584 150,536 160,173 115,775 137,289 202,820 133,474 -26.28%
-
Net Worth 907,883 888,143 880,740 858,203 830,690 760,756 794,883 9.29%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 19,291 16,377 - - 26,626 21,678 -
Div Payout % - 86.37% 72.12% - - 83.23% 85.47% -
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 907,883 888,143 880,740 858,203 830,690 760,756 794,883 9.29%
NOSH 726,306 727,986 727,884 727,291 716,112 760,756 722,621 0.34%
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% 13.91% 12.82% 25.69% 15.40% 13.92% 16.50% -
ROE 2.30% 2.51% 2.58% 4.57% 2.91% 4.21% 3.19% -
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 24.02 25.24 21.42 22.66 30.97 22.12 -24.00%
EPS 2.87 3.07 3.12 5.39 3.37 4.41 3.51 -12.59%
DPS 0.00 2.65 2.25 0.00 0.00 3.50 3.00 -
NAPS 1.25 1.22 1.21 1.18 1.16 1.00 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 21.86 22.96 19.47 20.28 29.45 19.98 -23.74%
EPS 2.61 2.79 2.84 4.90 3.02 4.00 3.17 -12.18%
DPS 0.00 2.41 2.05 0.00 0.00 3.33 2.71 -
NAPS 1.1347 1.1101 1.1008 1.0726 1.0382 0.9508 0.9935 9.29%
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 4.58 4.36 5.27 5.30 3.04 3.87 64.92%
P/EPS 41.81 35.85 35.26 20.96 35.61 22.35 24.36 43.49%
EY 2.39 2.79 2.84 4.77 2.81 4.47 4.11 -30.40%
DY 0.00 2.41 2.05 0.00 0.00 3.72 3.51 -
P/NAPS 0.96 0.90 0.91 0.96 1.03 0.94 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 4.37 4.36 5.13 5.16 3.52 4.45 47.76%
P/EPS 40.77 34.22 35.26 20.41 34.72 25.92 28.06 28.37%
EY 2.45 2.92 2.84 4.90 2.88 3.86 3.56 -22.10%
DY 0.00 2.52 2.05 0.00 0.00 3.21 3.05 -
P/NAPS 0.94 0.86 0.91 0.93 1.01 1.09 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