[GLOMAC] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 15.51%
YoY- 41.08%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 321,401 324,335 361,259 334,863 322,974 293,255 279,373 9.80%
PBT 44,251 50,193 64,768 65,674 60,603 50,675 57,105 -15.64%
Tax -13,870 -15,582 -16,803 -19,480 -20,258 -17,315 -22,671 -27.95%
NP 30,381 34,611 47,965 46,194 40,345 33,360 34,434 -8.01%
-
NP to SH 31,880 35,145 47,114 45,092 39,037 32,191 32,555 -1.38%
-
Tax Rate 31.34% 31.04% 25.94% 29.66% 33.43% 34.17% 39.70% -
Total Cost 291,020 289,724 313,294 288,669 282,629 259,895 244,939 12.19%
-
Net Worth 512,062 503,141 509,124 407,933 408,088 393,875 207,375 82.78%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 14,372 14,372 19,005 18,663 18,663 18,663 18,811 -16.43%
Div Payout % 45.08% 40.90% 40.34% 41.39% 47.81% 57.98% 57.78% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 512,062 503,141 509,124 407,933 408,088 393,875 207,375 82.78%
NOSH 285,860 286,821 287,885 235,391 209,243 207,379 207,375 23.88%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 9.45% 10.67% 13.28% 13.79% 12.49% 11.38% 12.33% -
ROE 6.23% 6.99% 9.25% 11.05% 9.57% 8.17% 15.70% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 112.43 113.08 125.49 142.26 154.35 141.41 134.72 -11.36%
EPS 11.15 12.25 16.37 19.16 18.66 15.52 15.70 -20.41%
DPS 5.03 5.01 6.60 7.93 9.00 9.00 9.00 -32.17%
NAPS 1.7913 1.7542 1.7685 1.733 1.9503 1.8993 1.00 47.54%
Adjusted Per Share Value based on latest NOSH - 235,391
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 40.17 40.54 45.15 41.85 40.37 36.65 34.92 9.79%
EPS 3.98 4.39 5.89 5.64 4.88 4.02 4.07 -1.48%
DPS 1.80 1.80 2.38 2.33 2.33 2.33 2.35 -16.29%
NAPS 0.64 0.6289 0.6363 0.5099 0.5101 0.4923 0.2592 82.78%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.56 0.67 0.68 0.92 0.83 0.67 -
P/RPS 0.34 0.50 0.53 0.48 0.60 0.59 0.50 -22.68%
P/EPS 3.41 4.57 4.09 3.55 4.93 5.35 4.27 -13.93%
EY 29.35 21.88 24.43 28.17 20.28 18.70 23.43 16.22%
DY 13.23 8.95 9.85 11.66 9.78 10.84 13.43 -0.99%
P/NAPS 0.21 0.32 0.38 0.39 0.47 0.44 0.67 -53.89%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 30/06/08 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 -
Price 0.31 0.48 0.57 0.64 0.68 0.79 0.77 -
P/RPS 0.28 0.42 0.45 0.45 0.44 0.56 0.57 -37.76%
P/EPS 2.78 3.92 3.48 3.34 3.64 5.09 4.90 -31.49%
EY 35.98 25.53 28.71 29.93 27.44 19.65 20.39 46.07%
DY 16.22 10.44 11.58 12.39 13.24 11.39 11.69 24.42%
P/NAPS 0.17 0.27 0.32 0.37 0.35 0.42 0.77 -63.50%

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