[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 4.31%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Revenue 569,576 405,046 669,057 593,762 543,934 591,656 284,512 12.25%
PBT 125,198 125,986 158,493 139,397 146,108 135,504 66,844 11.01%
Tax -35,637 -43,545 -40,418 -38,777 -35,606 -37,621 -16,042 14.21%
NP 89,561 82,441 118,074 100,620 110,501 97,882 50,801 9.90%
-
NP to SH 77,708 76,552 114,725 93,716 84,712 63,946 37,721 12.78%
-
Tax Rate 28.46% 34.56% 25.50% 27.82% 24.37% 27.76% 24.00% -
Total Cost 480,014 322,605 550,982 493,142 433,433 493,773 233,710 12.73%
-
Net Worth 974,934 921,817 874,901 751,367 603,427 587,802 536,553 10.45%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Div 19,116 19,355 21,691 27,322 21,274 17,546 15,302 3.77%
Div Payout % 24.60% 25.28% 18.91% 29.15% 25.11% 27.44% 40.57% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Net Worth 974,934 921,817 874,901 751,367 603,427 587,802 536,553 10.45%
NOSH 716,863 725,840 723,058 683,061 580,219 292,439 286,926 16.47%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
NP Margin 15.72% 20.35% 17.65% 16.95% 20.32% 16.54% 17.86% -
ROE 7.97% 8.30% 13.11% 12.47% 14.04% 10.88% 7.03% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 79.45 55.80 92.53 86.93 93.75 202.32 99.16 -3.62%
EPS 10.84 10.55 15.87 13.72 14.60 21.87 13.15 -3.16%
DPS 2.67 2.67 3.00 4.00 3.67 6.00 5.33 -10.87%
NAPS 1.36 1.27 1.21 1.10 1.04 2.01 1.87 -5.16%
Adjusted Per Share Value based on latest NOSH - 722,621
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 74.42 52.92 87.41 77.58 71.07 77.30 37.17 12.25%
EPS 10.15 10.00 14.99 12.24 11.07 8.35 4.93 12.77%
DPS 2.50 2.53 2.83 3.57 2.78 2.29 2.00 3.78%
NAPS 1.2738 1.2044 1.1431 0.9817 0.7884 0.768 0.701 10.45%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.835 0.99 1.10 0.855 0.83 0.90 0.68 -
P/RPS 1.05 1.77 1.19 0.98 0.89 0.44 0.69 7.24%
P/EPS 7.70 9.39 6.93 6.23 5.68 4.12 5.17 6.85%
EY 12.98 10.65 14.42 16.05 17.59 24.30 19.33 -6.41%
DY 3.19 2.69 2.73 4.68 4.42 6.67 7.84 -13.90%
P/NAPS 0.61 0.78 0.91 0.78 0.80 0.45 0.36 9.17%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 -
Price 0.83 1.02 1.10 0.985 0.87 0.89 0.64 -
P/RPS 1.04 1.83 1.19 1.13 0.93 0.44 0.65 8.14%
P/EPS 7.66 9.67 6.93 7.18 5.96 4.07 4.87 7.83%
EY 13.06 10.34 14.42 13.93 16.78 24.57 20.54 -7.26%
DY 3.21 2.61 2.73 4.06 4.21 6.74 8.33 -14.68%
P/NAPS 0.61 0.80 0.91 0.90 0.84 0.44 0.34 10.22%

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