[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2012 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -1.38%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 491,988 426,140 649,084 644,276 511,320 505,240 235,944 13.02%
PBT 122,768 124,036 138,080 135,468 129,412 117,860 65,896 10.92%
Tax -27,488 -36,232 -38,152 -40,284 -34,892 -29,680 -17,772 7.53%
NP 95,280 87,804 99,928 95,184 94,520 88,180 48,124 12.05%
-
NP to SH 84,276 83,380 96,532 83,984 71,484 62,228 33,364 16.69%
-
Tax Rate 22.39% 29.21% 27.63% 29.74% 26.96% 25.18% 26.97% -
Total Cost 396,708 338,336 549,156 549,092 416,800 417,060 187,820 13.26%
-
Net Worth 960,287 907,883 830,690 609,561 624,020 567,304 524,450 10.60%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 960,287 907,883 830,690 609,561 624,020 567,304 524,450 10.60%
NOSH 716,632 726,306 716,112 564,408 292,967 292,424 278,963 17.02%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 19.37% 20.60% 15.40% 14.77% 18.49% 17.45% 20.40% -
ROE 8.78% 9.18% 11.62% 13.78% 11.46% 10.97% 6.36% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 68.65 58.67 90.64 114.15 174.53 172.78 84.58 -3.41%
EPS 11.76 11.48 13.48 14.88 24.40 21.28 11.96 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.25 1.16 1.08 2.13 1.94 1.88 -5.48%
Adjusted Per Share Value based on latest NOSH - 564,408
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 61.49 53.26 81.13 80.53 63.91 63.15 29.49 13.02%
EPS 10.53 10.42 12.07 10.50 8.93 7.78 4.17 16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2002 1.1347 1.0382 0.7619 0.7799 0.7091 0.6555 10.60%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.875 1.20 1.20 0.85 0.89 0.69 0.47 -
P/RPS 1.27 2.05 1.32 0.74 0.51 0.40 0.56 14.61%
P/EPS 7.44 10.45 8.90 5.71 3.65 3.24 3.93 11.21%
EY 13.44 9.57 11.23 17.51 27.42 30.84 25.45 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.96 1.03 0.79 0.42 0.36 0.25 17.25%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 17/09/15 24/09/14 23/09/13 26/09/12 21/09/11 21/09/10 28/09/09 -
Price 0.86 1.17 1.17 0.79 0.75 0.73 0.61 -
P/RPS 1.25 1.99 1.29 0.69 0.43 0.42 0.72 9.62%
P/EPS 7.31 10.19 8.68 5.31 3.07 3.43 5.10 6.18%
EY 13.67 9.81 11.52 18.84 32.53 29.15 19.61 -5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 1.01 0.73 0.35 0.38 0.32 12.24%

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