[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2004 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -2.71%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 293,255 285,478 261,913 320,160 212,663 171,405 110,014 17.74%
PBT 50,675 56,956 54,503 57,310 43,125 27,619 24,878 12.58%
Tax -17,315 -17,768 -14,443 -18,586 -13,572 -8,543 -7,199 15.74%
NP 33,360 39,188 40,060 38,724 29,553 19,076 17,679 11.15%
-
NP to SH 32,191 37,388 40,060 38,724 29,553 19,076 17,679 10.49%
-
Tax Rate 34.17% 31.20% 26.50% 32.43% 31.47% 30.93% 28.94% -
Total Cost 259,895 246,290 221,853 281,436 183,110 152,329 92,335 18.81%
-
Net Worth 394,963 383,917 348,099 306,738 262,616 236,230 219,602 10.27%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 18,715 19,125 10,780 16,287 12,001 11,247 10,955 9.33%
Div Payout % 58.14% 51.15% 26.91% 42.06% 40.61% 58.96% 61.97% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 394,963 383,917 348,099 306,738 262,616 236,230 219,602 10.27%
NOSH 207,952 212,508 215,608 203,596 150,015 149,968 146,070 6.06%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 11.38% 13.73% 15.30% 12.10% 13.90% 11.13% 16.07% -
ROE 8.15% 9.74% 11.51% 12.62% 11.25% 8.08% 8.05% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 141.02 134.34 121.48 157.25 141.76 114.29 75.32 11.01%
EPS 15.48 17.59 18.58 19.02 19.70 12.72 12.09 4.20%
DPS 9.00 9.00 5.00 8.00 8.00 7.50 7.50 3.08%
NAPS 1.8993 1.8066 1.6145 1.5066 1.7506 1.5752 1.5034 3.97%
Adjusted Per Share Value based on latest NOSH - 215,839
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 36.65 35.68 32.74 40.02 26.58 21.42 13.75 17.74%
EPS 4.02 4.67 5.01 4.84 3.69 2.38 2.21 10.48%
DPS 2.34 2.39 1.35 2.04 1.50 1.41 1.37 9.32%
NAPS 0.4936 0.4798 0.4351 0.3834 0.3282 0.2953 0.2745 10.26%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.83 0.66 0.81 1.50 0.75 0.97 0.48 -
P/RPS 0.59 0.49 0.67 0.95 0.53 0.85 0.64 -1.34%
P/EPS 5.36 3.75 4.36 7.89 3.81 7.63 3.97 5.12%
EY 18.65 26.66 22.94 12.68 26.27 13.11 25.21 -4.89%
DY 10.84 13.64 6.17 5.33 10.67 7.73 15.63 -5.91%
P/NAPS 0.44 0.37 0.50 1.00 0.43 0.62 0.32 5.44%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 28/06/06 29/06/05 13/08/04 30/06/03 27/06/02 29/06/01 -
Price 0.79 0.57 0.63 1.16 0.84 0.81 0.44 -
P/RPS 0.56 0.42 0.52 0.74 0.59 0.71 0.58 -0.58%
P/EPS 5.10 3.24 3.39 6.10 4.26 6.37 3.64 5.77%
EY 19.59 30.87 29.49 16.40 23.45 15.70 27.51 -5.49%
DY 11.39 15.79 7.94 6.90 9.52 9.26 17.05 -6.49%
P/NAPS 0.42 0.32 0.39 0.77 0.48 0.51 0.29 6.36%

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