[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -11.18%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 511,320 505,240 235,944 318,188 329,924 211,048 186,028 18.34%
PBT 129,412 117,860 65,896 42,016 65,784 26,072 25,668 30.93%
Tax -34,892 -29,680 -17,772 -13,568 -20,416 -8,644 -6,712 31.60%
NP 94,520 88,180 48,124 28,448 45,368 17,428 18,956 30.69%
-
NP to SH 71,484 62,228 33,364 31,216 44,276 16,892 16,732 27.36%
-
Tax Rate 26.96% 25.18% 26.97% 32.29% 31.03% 33.15% 26.15% -
Total Cost 416,800 417,060 187,820 289,740 284,556 193,620 167,072 16.45%
-
Net Worth 624,020 567,304 524,450 512,062 408,088 382,808 214,068 19.51%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 624,020 567,304 524,450 512,062 408,088 382,808 214,068 19.51%
NOSH 292,967 292,424 278,963 285,860 209,243 209,059 214,068 5.36%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 18.49% 17.45% 20.40% 8.94% 13.75% 8.26% 10.19% -
ROE 11.46% 10.97% 6.36% 6.10% 10.85% 4.41% 7.82% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 174.53 172.78 84.58 111.31 157.67 100.95 86.90 12.31%
EPS 24.40 21.28 11.96 10.92 21.16 8.08 7.84 20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.94 1.88 1.7913 1.9503 1.8311 1.00 13.42%
Adjusted Per Share Value based on latest NOSH - 285,860
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 63.91 63.15 29.49 39.77 41.24 26.38 23.25 18.34%
EPS 8.93 7.78 4.17 3.90 5.53 2.11 2.09 27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7799 0.7091 0.6555 0.64 0.5101 0.4785 0.2676 19.50%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.89 0.69 0.47 0.38 0.92 0.60 0.75 -
P/RPS 0.51 0.40 0.56 0.34 0.58 0.59 0.86 -8.33%
P/EPS 3.65 3.24 3.93 3.48 4.35 7.43 9.60 -14.87%
EY 27.42 30.84 25.45 28.74 23.00 13.47 10.42 17.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.25 0.21 0.47 0.33 0.75 -9.20%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 21/09/11 21/09/10 28/09/09 24/09/08 26/09/07 27/09/06 28/09/05 -
Price 0.75 0.73 0.61 0.31 0.68 0.52 0.65 -
P/RPS 0.43 0.42 0.72 0.28 0.43 0.52 0.75 -8.85%
P/EPS 3.07 3.43 5.10 2.84 3.21 6.44 8.32 -15.30%
EY 32.53 29.15 19.61 35.23 31.12 15.54 12.02 18.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.17 0.35 0.28 0.65 -9.79%

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