[GLOMAC] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 0.11%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 293,255 279,373 288,601 291,733 285,478 256,233 252,752 10.44%
PBT 50,675 57,105 53,391 57,057 56,956 44,851 45,976 6.72%
Tax -17,315 -22,671 -19,769 -18,252 -17,769 -13,164 -11,425 32.04%
NP 33,360 34,434 33,622 38,805 39,187 31,687 34,551 -2.31%
-
NP to SH 32,191 32,555 31,962 37,428 37,388 30,709 33,596 -2.81%
-
Tax Rate 34.17% 39.70% 37.03% 31.99% 31.20% 29.35% 24.85% -
Total Cost 259,895 244,939 254,979 252,928 246,291 224,546 218,201 12.40%
-
Net Worth 393,875 207,375 208,050 382,808 395,307 387,053 360,276 6.14%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 18,663 18,811 19,017 19,017 19,017 19,237 19,333 -2.33%
Div Payout % 57.98% 57.78% 59.50% 50.81% 50.87% 62.64% 57.55% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 393,875 207,375 208,050 382,808 395,307 387,053 360,276 6.14%
NOSH 207,379 207,375 208,050 209,059 210,337 212,514 213,282 -1.85%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.38% 12.33% 11.65% 13.30% 13.73% 12.37% 13.67% -
ROE 8.17% 15.70% 15.36% 9.78% 9.46% 7.93% 9.33% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 141.41 134.72 138.72 139.55 135.72 120.57 118.51 12.53%
EPS 15.52 15.70 15.36 17.90 17.78 14.45 15.75 -0.97%
DPS 9.00 9.00 9.14 9.10 9.00 9.00 9.00 0.00%
NAPS 1.8993 1.00 1.00 1.8311 1.8794 1.8213 1.6892 8.15%
Adjusted Per Share Value based on latest NOSH - 209,059
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 36.65 34.92 36.07 36.46 35.68 32.03 31.59 10.44%
EPS 4.02 4.07 3.99 4.68 4.67 3.84 4.20 -2.88%
DPS 2.33 2.35 2.38 2.38 2.38 2.40 2.42 -2.50%
NAPS 0.4923 0.2592 0.26 0.4785 0.4941 0.4838 0.4503 6.14%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.83 0.67 0.53 0.60 0.66 0.56 0.60 -
P/RPS 0.59 0.50 0.38 0.43 0.49 0.46 0.51 10.23%
P/EPS 5.35 4.27 3.45 3.35 3.71 3.88 3.81 25.47%
EY 18.70 23.43 28.99 29.84 26.93 25.80 26.25 -20.28%
DY 10.84 13.43 17.25 15.16 13.64 16.07 15.00 -19.51%
P/NAPS 0.44 0.67 0.53 0.33 0.35 0.31 0.36 14.35%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 -
Price 0.79 0.77 0.61 0.52 0.57 0.62 0.50 -
P/RPS 0.56 0.57 0.44 0.37 0.42 0.51 0.42 21.20%
P/EPS 5.09 4.90 3.97 2.90 3.21 4.29 3.17 37.24%
EY 19.65 20.39 25.18 34.43 31.18 23.31 31.50 -27.05%
DY 11.39 11.69 14.98 17.49 15.79 14.52 18.00 -26.35%
P/NAPS 0.42 0.77 0.61 0.28 0.30 0.34 0.30 25.22%

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