[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 8.3%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 680,934 652,406 597,478 316,755 345,266 324,335 293,255 15.05%
PBT 153,521 161,067 129,492 74,893 56,240 50,193 50,675 20.26%
Tax -45,264 -41,475 -36,761 -17,614 -17,430 -15,582 -17,315 17.35%
NP 108,257 119,592 92,731 57,279 38,810 34,611 33,360 21.65%
-
NP to SH 102,277 85,160 62,981 40,854 31,977 35,145 32,191 21.22%
-
Tax Rate 29.48% 25.75% 28.39% 23.52% 30.99% 31.04% 34.17% -
Total Cost 572,677 532,814 504,747 259,476 306,456 289,724 259,895 14.05%
-
Net Worth 772,122 650,464 595,447 550,332 520,352 477,651 394,963 11.80%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 44,810 31,942 13,932 24,882 19,689 12,930 18,715 15.64%
Div Payout % 43.81% 37.51% 22.12% 60.90% 61.57% 36.79% 58.14% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 772,122 650,464 595,447 550,332 520,352 477,651 394,963 11.80%
NOSH 689,395 580,771 293,324 292,729 281,271 258,609 207,952 22.08%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 15.90% 18.33% 15.52% 18.08% 11.24% 10.67% 11.38% -
ROE 13.25% 13.09% 10.58% 7.42% 6.15% 7.36% 8.15% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 98.77 112.33 203.69 108.21 122.75 125.42 141.02 -5.75%
EPS 14.84 14.78 10.74 14.15 11.40 13.59 15.48 -0.70%
DPS 6.50 5.50 4.75 8.50 7.00 5.00 9.00 -5.27%
NAPS 1.12 1.12 2.03 1.88 1.85 1.847 1.8993 -8.41%
Adjusted Per Share Value based on latest NOSH - 294,491
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 85.11 81.54 74.68 39.59 43.15 40.54 36.65 15.06%
EPS 12.78 10.64 7.87 5.11 4.00 4.39 4.02 21.23%
DPS 5.60 3.99 1.74 3.11 2.46 1.62 2.34 15.63%
NAPS 0.965 0.813 0.7442 0.6878 0.6504 0.597 0.4936 11.81%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.94 0.83 0.93 0.69 0.34 0.56 0.83 -
P/RPS 0.95 0.74 0.46 0.64 0.28 0.45 0.59 8.25%
P/EPS 6.34 5.66 4.33 4.94 2.99 4.12 5.36 2.83%
EY 15.78 17.67 23.09 20.23 33.44 24.27 18.65 -2.74%
DY 6.91 6.63 5.11 12.32 20.59 8.93 10.84 -7.22%
P/NAPS 0.84 0.74 0.46 0.37 0.18 0.30 0.44 11.36%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 26/06/12 23/06/11 29/06/10 24/06/09 30/06/08 26/06/07 -
Price 1.09 0.84 0.90 0.63 0.37 0.48 0.79 -
P/RPS 1.10 0.75 0.44 0.58 0.30 0.38 0.56 11.89%
P/EPS 7.35 5.73 4.19 4.51 3.25 3.53 5.10 6.27%
EY 13.61 17.46 23.86 22.15 30.73 28.31 19.59 -5.88%
DY 5.96 6.55 5.28 13.49 18.92 10.42 11.39 -10.22%
P/NAPS 0.97 0.75 0.44 0.34 0.20 0.26 0.42 14.95%

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