[GLOMAC] YoY Annualized Quarter Result on 30-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Jan-2010 [#3]
Profit Trend
QoQ- 6.9%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 593,762 543,934 591,656 284,512 335,580 336,392 245,720 15.82%
PBT 139,397 146,108 135,504 66,844 56,281 60,332 41,541 22.33%
Tax -38,777 -35,606 -37,621 -16,042 -17,282 -18,260 -18,942 12.67%
NP 100,620 110,501 97,882 50,801 38,998 42,072 22,598 28.23%
-
NP to SH 93,716 84,712 63,946 37,721 33,441 41,085 21,188 28.09%
-
Tax Rate 27.82% 24.37% 27.76% 24.00% 30.71% 30.27% 45.60% -
Total Cost 493,142 433,433 493,773 233,710 296,581 294,320 223,121 14.11%
-
Net Worth 751,367 603,427 587,802 536,553 521,848 440,538 385,689 11.74%
Dividend
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 27,322 21,274 17,546 15,302 9,404 9,964 11,093 16.19%
Div Payout % 29.15% 25.11% 27.44% 40.57% 28.12% 24.25% 52.36% -
Equity
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 751,367 603,427 587,802 536,553 521,848 440,538 385,689 11.74%
NOSH 683,061 580,219 292,439 286,926 282,125 249,102 207,997 21.89%
Ratio Analysis
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 16.95% 20.32% 16.54% 17.86% 11.62% 12.51% 9.20% -
ROE 12.47% 14.04% 10.88% 7.03% 6.41% 9.33% 5.49% -
Per Share
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 86.93 93.75 202.32 99.16 118.95 135.04 118.14 -4.97%
EPS 13.72 14.60 21.87 13.15 11.85 16.49 10.19 5.07%
DPS 4.00 3.67 6.00 5.33 3.33 4.00 5.33 -4.66%
NAPS 1.10 1.04 2.01 1.87 1.8497 1.7685 1.8543 -8.32%
Adjusted Per Share Value based on latest NOSH - 296,601
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 74.21 67.98 73.95 35.56 41.94 42.04 30.71 15.82%
EPS 11.71 10.59 7.99 4.71 4.18 5.14 2.65 28.07%
DPS 3.41 2.66 2.19 1.91 1.18 1.25 1.39 16.11%
NAPS 0.9391 0.7542 0.7347 0.6706 0.6522 0.5506 0.4821 11.74%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.855 0.83 0.90 0.68 0.25 0.67 0.67 -
P/RPS 0.98 0.89 0.44 0.69 0.21 0.50 0.57 9.44%
P/EPS 6.23 5.68 4.12 5.17 2.11 4.06 6.58 -0.90%
EY 16.05 17.59 24.30 19.33 47.41 24.62 15.20 0.91%
DY 4.68 4.42 6.67 7.84 13.33 5.97 7.96 -8.46%
P/NAPS 0.78 0.80 0.45 0.36 0.14 0.38 0.36 13.74%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 30/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/13 22/03/12 31/03/11 23/03/10 24/03/09 28/03/08 28/03/07 -
Price 0.985 0.87 0.89 0.64 0.25 0.57 0.77 -
P/RPS 1.13 0.93 0.44 0.65 0.21 0.42 0.65 9.64%
P/EPS 7.18 5.96 4.07 4.87 2.11 3.46 7.56 -0.85%
EY 13.93 16.78 24.57 20.54 47.41 28.94 13.23 0.86%
DY 4.06 4.21 6.74 8.33 13.33 7.02 6.93 -8.51%
P/NAPS 0.90 0.84 0.44 0.34 0.14 0.32 0.42 13.53%

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