[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 4.34%
YoY- 6.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 644,276 511,320 505,240 235,944 318,188 329,924 211,048 20.42%
PBT 135,468 129,412 117,860 65,896 42,016 65,784 26,072 31.57%
Tax -40,284 -34,892 -29,680 -17,772 -13,568 -20,416 -8,644 29.21%
NP 95,184 94,520 88,180 48,124 28,448 45,368 17,428 32.67%
-
NP to SH 83,984 71,484 62,228 33,364 31,216 44,276 16,892 30.61%
-
Tax Rate 29.74% 26.96% 25.18% 26.97% 32.29% 31.03% 33.15% -
Total Cost 549,092 416,800 417,060 187,820 289,740 284,556 193,620 18.95%
-
Net Worth 609,561 624,020 567,304 524,450 512,062 408,088 382,808 8.05%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 609,561 624,020 567,304 524,450 512,062 408,088 382,808 8.05%
NOSH 564,408 292,967 292,424 278,963 285,860 209,243 209,059 17.98%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.77% 18.49% 17.45% 20.40% 8.94% 13.75% 8.26% -
ROE 13.78% 11.46% 10.97% 6.36% 6.10% 10.85% 4.41% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 114.15 174.53 172.78 84.58 111.31 157.67 100.95 2.06%
EPS 14.88 24.40 21.28 11.96 10.92 21.16 8.08 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.13 1.94 1.88 1.7913 1.9503 1.8311 -8.41%
Adjusted Per Share Value based on latest NOSH - 278,963
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 80.53 63.91 63.15 29.49 39.77 41.24 26.38 20.42%
EPS 10.50 8.93 7.78 4.17 3.90 5.53 2.11 30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7619 0.7799 0.7091 0.6555 0.64 0.5101 0.4785 8.05%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.85 0.89 0.69 0.47 0.38 0.92 0.60 -
P/RPS 0.74 0.51 0.40 0.56 0.34 0.58 0.59 3.84%
P/EPS 5.71 3.65 3.24 3.93 3.48 4.35 7.43 -4.28%
EY 17.51 27.42 30.84 25.45 28.74 23.00 13.47 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.42 0.36 0.25 0.21 0.47 0.33 15.64%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 21/09/11 21/09/10 28/09/09 24/09/08 26/09/07 27/09/06 -
Price 0.79 0.75 0.73 0.61 0.31 0.68 0.52 -
P/RPS 0.69 0.43 0.42 0.72 0.28 0.43 0.52 4.82%
P/EPS 5.31 3.07 3.43 5.10 2.84 3.21 6.44 -3.16%
EY 18.84 32.53 29.15 19.61 35.23 31.12 15.54 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.35 0.38 0.32 0.17 0.35 0.28 17.29%

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