[GLOMAC] YoY Annual (Unaudited) Result on 30-Apr-2009 [#4]

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Annual (Unaudited) Result
Revenue	652,406	597,478	316,755	345,266	324,335	293,255	285,478	14.75%
YoY %	9.19%	88.62%	-8.26%	6.45%	10.60%	2.72%	-	-
Horiz. %	228.53%	209.29%	110.96%	120.94%	113.61%	102.72%	100.00%	-
PBT	161,067	129,492	74,893	56,240	50,193	50,675	56,956	18.89%
YoY %	24.38%	72.90%	33.17%	12.05%	-0.95%	-11.03%	-	-
Horiz. %	282.79%	227.35%	131.49%	98.74%	88.13%	88.97%	100.00%	-
Tax	-41,475	-36,761	-17,614	-17,430	-15,582	-17,315	-17,768	15.16%
YoY %	-12.82%	-108.70%	-1.06%	-11.86%	10.01%	2.55%	-	-
Horiz. %	233.43%	206.89%	99.13%	98.10%	87.70%	97.45%	100.00%	-
NP	119,592	92,731	57,279	38,810	34,611	33,360	39,188	20.41%
YoY %	28.97%	61.89%	47.59%	12.13%	3.75%	-14.87%	-	-
Horiz. %	305.18%	236.63%	146.16%	99.04%	88.32%	85.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,160	62,981	40,854	31,977	35,145	32,191	37,388	14.69%
YoY %	35.22%	54.16%	27.76%	-9.01%	9.18%	-13.90%	-	-
Horiz. %	227.77%	168.45%	109.27%	85.53%	94.00%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.75%	28.39%	23.52%	30.99%	31.04%	34.17%	31.20%	-
YoY %	-9.30%	20.71%	-24.10%	-0.16%	-9.16%	9.52%	-	-
Horiz. %	82.53%	90.99%	75.38%	99.33%	99.49%	109.52%	100.00%	-
Total Cost	532,814	504,747	259,476	306,456	289,724	259,895	246,290	13.71%
YoY %	5.56%	94.53%	-15.33%	5.78%	11.48%	5.52%	-	-
Horiz. %	216.34%	204.94%	105.35%	124.43%	117.64%	105.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	650,464	595,447	550,332	520,352	477,651	394,963	383,917	9.17%
YoY %	9.24%	8.20%	5.76%	8.94%	20.94%	2.88%	-	-
Horiz. %	169.43%	155.10%	143.35%	135.54%	124.42%	102.88%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Dividend
Div	31,942	13,932	24,882	19,689	12,930	18,715	19,125	8.91%
YoY %	129.27%	-44.01%	26.38%	52.27%	-30.91%	-2.14%	-	-
Horiz. %	167.02%	72.85%	130.10%	102.95%	67.61%	97.86%	100.00%	-
Div Payout %	37.51%	22.12%	60.90%	61.57%	36.79%	58.14%	51.15%	-
YoY %	69.58%	-63.68%	-1.09%	67.36%	-36.72%	13.67%	-	-
Horiz. %	73.33%	43.25%	119.06%	120.37%	71.93%	113.67%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Equity
Net Worth	650,464	595,447	550,332	520,352	477,651	394,963	383,917	9.17%
YoY %	9.24%	8.20%	5.76%	8.94%	20.94%	2.88%	-	-
Horiz. %	169.43%	155.10%	143.35%	135.54%	124.42%	102.88%	100.00%	-
NOSH	580,771	293,324	292,729	281,271	258,609	207,952	212,508	18.22%
YoY %	98.00%	0.20%	4.07%	8.76%	24.36%	-2.14%	-	-
Horiz. %	273.29%	138.03%	137.75%	132.36%	121.69%	97.86%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Ratio Analysis
NP Margin	18.33%	15.52%	18.08%	11.24%	10.67%	11.38%	13.73%	-
YoY %	18.11%	-14.16%	60.85%	5.34%	-6.24%	-17.12%	-	-
Horiz. %	133.50%	113.04%	131.68%	81.86%	77.71%	82.88%	100.00%	-
ROE	13.09%	10.58%	7.42%	6.15%	7.36%	8.15%	9.74%	-
YoY %	23.72%	42.59%	20.65%	-16.44%	-9.69%	-16.32%	-	-
Horiz. %	134.39%	108.62%	76.18%	63.14%	75.56%	83.68%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Per Share
RPS	112.33	203.69	108.21	122.75	125.42	141.02	134.34	-2.93%
YoY %	-44.85%	88.24%	-11.85%	-2.13%	-11.06%	4.97%	-	-
Horiz. %	83.62%	151.62%	80.55%	91.37%	93.36%	104.97%	100.00%	-
EPS	14.78	10.74	14.15	11.40	13.59	15.48	17.59	-2.85%
YoY %	37.62%	-24.10%	24.12%	-16.11%	-12.21%	-12.00%	-	-
Horiz. %	84.03%	61.06%	80.44%	64.81%	77.26%	88.00%	100.00%	-
DPS	5.50	4.75	8.50	7.00	5.00	9.00	9.00	-7.87%
YoY %	15.79%	-44.12%	21.43%	40.00%	-44.44%	0.00%	-	-
Horiz. %	61.11%	52.78%	94.44%	77.78%	55.56%	100.00%	100.00%	-
NAPS	1.12	2.03	1.88	1.85	1.847	1.8993	1.8066	-7.65%
YoY %	-44.83%	7.98%	1.62%	0.16%	-2.75%	5.13%	-	-
Horiz. %	61.99%	112.37%	104.06%	102.40%	102.24%	105.13%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 279,418
RPS	81.54	74.68	39.59	43.15	40.54	36.65	35.68	14.75%
YoY %	9.19%	88.63%	-8.25%	6.44%	10.61%	2.72%	-	-
Horiz. %	228.53%	209.30%	110.96%	120.94%	113.62%	102.72%	100.00%	-
EPS	10.64	7.87	5.11	4.00	4.39	4.02	4.67	14.69%
YoY %	35.20%	54.01%	27.75%	-8.88%	9.20%	-13.92%	-	-
Horiz. %	227.84%	168.52%	109.42%	85.65%	94.00%	86.08%	100.00%	-
DPS	3.99	1.74	3.11	2.46	1.62	2.34	2.39	8.90%
YoY %	129.31%	-44.05%	26.42%	51.85%	-30.77%	-2.09%	-	-
Horiz. %	166.95%	72.80%	130.13%	102.93%	67.78%	97.91%	100.00%	-
NAPS	0.813	0.7442	0.6878	0.6504	0.597	0.4936	0.4798	9.17%
YoY %	9.24%	8.20%	5.75%	8.94%	20.95%	2.88%	-	-
Horiz. %	169.45%	155.11%	143.35%	135.56%	124.43%	102.88%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	-
Price	0.83	0.93	0.69	0.34	0.56	0.83	0.66	-
P/RPS	0.74	0.46	0.64	0.28	0.45	0.59	0.49	7.10%
YoY %	60.87%	-28.12%	128.57%	-37.78%	-23.73%	20.41%	-	-
Horiz. %	151.02%	93.88%	130.61%	57.14%	91.84%	120.41%	100.00%	-
P/EPS	5.66	4.33	4.94	2.99	4.12	5.36	3.75	7.09%
YoY %	30.72%	-12.35%	65.22%	-27.43%	-23.13%	42.93%	-	-
Horiz. %	150.93%	115.47%	131.73%	79.73%	109.87%	142.93%	100.00%	-
EY	17.67	23.09	20.23	33.44	24.27	18.65	26.66	-6.61%
YoY %	-23.47%	14.14%	-39.50%	37.78%	30.13%	-30.05%	-	-
Horiz. %	66.28%	86.61%	75.88%	125.43%	91.04%	69.95%	100.00%	-
DY	6.63	5.11	12.32	20.59	8.93	10.84	13.64	-11.31%
YoY %	29.75%	-58.52%	-40.17%	130.57%	-17.62%	-20.53%	-	-
Horiz. %	48.61%	37.46%	90.32%	150.95%	65.47%	79.47%	100.00%	-
P/NAPS	0.74	0.46	0.37	0.18	0.30	0.44	0.37	12.23%
YoY %	60.87%	24.32%	105.56%	-40.00%	-31.82%	18.92%	-	-
Horiz. %	200.00%	124.32%	100.00%	48.65%	81.08%	118.92%	100.00%	-

	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	26/06/12	23/06/11	29/06/10	24/06/09	30/06/08	26/06/07	28/06/06	-
Price	0.84	0.90	0.63	0.37	0.48	0.79	0.57	-
P/RPS	0.75	0.44	0.58	0.30	0.38	0.56	0.42	10.13%
YoY %	70.45%	-24.14%	93.33%	-21.05%	-32.14%	33.33%	-	-
Horiz. %	178.57%	104.76%	138.10%	71.43%	90.48%	133.33%	100.00%	-
P/EPS	5.73	4.19	4.51	3.25	3.53	5.10	3.24	9.95%
YoY %	36.75%	-7.10%	38.77%	-7.93%	-30.78%	57.41%	-	-
Horiz. %	176.85%	129.32%	139.20%	100.31%	108.95%	157.41%	100.00%	-
EY	17.46	23.86	22.15	30.73	28.31	19.59	30.87	-9.05%
YoY %	-26.82%	7.72%	-27.92%	8.55%	44.51%	-36.54%	-	-
Horiz. %	56.56%	77.29%	71.75%	99.55%	91.71%	63.46%	100.00%	-
DY	6.55	5.28	13.49	18.92	10.42	11.39	15.79	-13.62%
YoY %	24.05%	-60.86%	-28.70%	81.57%	-8.52%	-27.87%	-	-
Horiz. %	41.48%	33.44%	85.43%	119.82%	65.99%	72.13%	100.00%	-
P/NAPS	0.75	0.44	0.34	0.20	0.26	0.42	0.32	15.23%
YoY %	70.45%	29.41%	70.00%	-23.08%	-38.10%	31.25%	-	-
Horiz. %	234.38%	137.50%	106.25%	62.50%	81.25%	131.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos