[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -1.1%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 336,392 245,720 253,860 261,433 315,317 194,696 145,138 15.03%
PBT 60,332 41,541 41,342 54,212 57,393 44,240 25,554 15.38%
Tax -18,260 -18,942 -12,405 -14,112 -17,589 -13,274 -7,992 14.75%
NP 42,072 22,598 28,937 40,100 39,804 30,965 17,562 15.66%
-
NP to SH 41,085 21,188 27,632 40,100 39,804 30,965 17,562 15.20%
-
Tax Rate 30.27% 45.60% 30.01% 26.03% 30.65% 30.00% 31.27% -
Total Cost 294,320 223,121 224,922 221,333 275,513 163,730 127,576 14.94%
-
Net Worth 440,538 385,689 388,276 341,987 296,291 259,394 235,520 10.99%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 9,964 11,093 11,369 11,514 6,009 6,001 5,000 12.17%
Div Payout % 24.25% 52.36% 41.15% 28.72% 15.10% 19.38% 28.47% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 440,538 385,689 388,276 341,987 296,291 259,394 235,520 10.99%
NOSH 249,102 207,997 213,186 215,900 150,241 150,025 150,022 8.81%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 12.51% 9.20% 11.40% 15.34% 12.62% 15.90% 12.10% -
ROE 9.33% 5.49% 7.12% 11.73% 13.43% 11.94% 7.46% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 135.04 118.14 119.08 121.09 209.87 129.77 96.74 5.71%
EPS 16.49 10.19 12.96 18.57 26.49 20.64 11.71 5.86%
DPS 4.00 5.33 5.33 5.33 4.00 4.00 3.33 3.10%
NAPS 1.7685 1.8543 1.8213 1.584 1.9721 1.729 1.5699 2.00%
Adjusted Per Share Value based on latest NOSH - 214,934
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 42.04 30.71 31.73 32.68 39.41 24.33 18.14 15.02%
EPS 5.14 2.65 3.45 5.01 4.97 3.87 2.20 15.18%
DPS 1.25 1.39 1.42 1.44 0.75 0.75 0.63 12.09%
NAPS 0.5506 0.4821 0.4853 0.4274 0.3703 0.3242 0.2944 10.99%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.67 0.67 0.56 1.05 1.45 0.72 1.14 -
P/RPS 0.50 0.57 0.47 0.87 0.69 0.55 1.18 -13.32%
P/EPS 4.06 6.58 4.32 5.65 5.47 3.49 9.74 -13.56%
EY 24.62 15.20 23.15 17.69 18.27 28.67 10.27 15.67%
DY 5.97 7.96 9.52 5.08 2.76 5.56 2.92 12.65%
P/NAPS 0.38 0.36 0.31 0.66 0.74 0.42 0.73 -10.30%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 -
Price 0.57 0.77 0.62 0.88 1.65 0.62 0.94 -
P/RPS 0.42 0.65 0.52 0.73 0.79 0.48 0.97 -13.01%
P/EPS 3.46 7.56 4.78 4.74 6.23 3.00 8.03 -13.08%
EY 28.94 13.23 20.91 21.11 16.06 33.29 12.45 15.08%
DY 7.02 6.93 8.60 6.06 2.42 6.45 3.55 12.02%
P/NAPS 0.32 0.42 0.34 0.56 0.84 0.36 0.60 -9.94%

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