[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 26.36%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 284,512 335,580 336,392 245,720 253,860 261,433 315,317 -1.69%
PBT 66,844 56,281 60,332 41,541 41,342 54,212 57,393 2.57%
Tax -16,042 -17,282 -18,260 -18,942 -12,405 -14,112 -17,589 -1.52%
NP 50,801 38,998 42,072 22,598 28,937 40,100 39,804 4.14%
-
NP to SH 37,721 33,441 41,085 21,188 27,632 40,100 39,804 -0.89%
-
Tax Rate 24.00% 30.71% 30.27% 45.60% 30.01% 26.03% 30.65% -
Total Cost 233,710 296,581 294,320 223,121 224,922 221,333 275,513 -2.70%
-
Net Worth 536,553 521,848 440,538 385,689 388,276 341,987 296,291 10.39%
Dividend
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 15,302 9,404 9,964 11,093 11,369 11,514 6,009 16.84%
Div Payout % 40.57% 28.12% 24.25% 52.36% 41.15% 28.72% 15.10% -
Equity
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 536,553 521,848 440,538 385,689 388,276 341,987 296,291 10.39%
NOSH 286,926 282,125 249,102 207,997 213,186 215,900 150,241 11.38%
Ratio Analysis
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 17.86% 11.62% 12.51% 9.20% 11.40% 15.34% 12.62% -
ROE 7.03% 6.41% 9.33% 5.49% 7.12% 11.73% 13.43% -
Per Share
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 99.16 118.95 135.04 118.14 119.08 121.09 209.87 -11.74%
EPS 13.15 11.85 16.49 10.19 12.96 18.57 26.49 -11.01%
DPS 5.33 3.33 4.00 5.33 5.33 5.33 4.00 4.89%
NAPS 1.87 1.8497 1.7685 1.8543 1.8213 1.584 1.9721 -0.88%
Adjusted Per Share Value based on latest NOSH - 207,375
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 35.56 41.94 42.04 30.71 31.73 32.68 39.41 -1.69%
EPS 4.71 4.18 5.14 2.65 3.45 5.01 4.97 -0.89%
DPS 1.91 1.18 1.25 1.39 1.42 1.44 0.75 16.85%
NAPS 0.6706 0.6522 0.5506 0.4821 0.4853 0.4274 0.3703 10.39%
Price Multiplier on Financial Quarter End Date
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.68 0.25 0.67 0.67 0.56 1.05 1.45 -
P/RPS 0.69 0.21 0.50 0.57 0.47 0.87 0.69 0.00%
P/EPS 5.17 2.11 4.06 6.58 4.32 5.65 5.47 -0.93%
EY 19.33 47.41 24.62 15.20 23.15 17.69 18.27 0.94%
DY 7.84 13.33 5.97 7.96 9.52 5.08 2.76 18.99%
P/NAPS 0.36 0.14 0.38 0.36 0.31 0.66 0.74 -11.31%
Price Multiplier on Announcement Date
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 23/03/10 24/03/09 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 -
Price 0.64 0.25 0.57 0.77 0.62 0.88 1.65 -
P/RPS 0.65 0.21 0.42 0.65 0.52 0.73 0.79 -3.19%
P/EPS 4.87 2.11 3.46 7.56 4.78 4.74 6.23 -4.01%
EY 20.54 47.41 28.94 13.23 20.91 21.11 16.06 4.18%
DY 8.33 13.33 7.02 6.93 8.60 6.06 2.42 22.86%
P/NAPS 0.34 0.14 0.32 0.42 0.34 0.56 0.84 -13.98%

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