[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -5.62%
YoY- 14.94%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 1,005,680 491,988 426,140 649,084 644,276 511,320 505,240 12.14%
PBT 471,236 122,768 124,036 138,080 135,468 129,412 117,860 25.95%
Tax -125,332 -27,488 -36,232 -38,152 -40,284 -34,892 -29,680 27.10%
NP 345,904 95,280 87,804 99,928 95,184 94,520 88,180 25.55%
-
NP to SH 342,152 84,276 83,380 96,532 83,984 71,484 62,228 32.81%
-
Tax Rate 26.60% 22.39% 29.21% 27.63% 29.74% 26.96% 25.18% -
Total Cost 659,776 396,708 338,336 549,156 549,092 416,800 417,060 7.93%
-
Net Worth 1,080,935 960,287 907,883 830,690 609,561 624,020 567,304 11.33%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,080,935 960,287 907,883 830,690 609,561 624,020 567,304 11.33%
NOSH 720,623 716,632 726,306 716,112 564,408 292,967 292,424 16.20%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 34.40% 19.37% 20.60% 15.40% 14.77% 18.49% 17.45% -
ROE 31.65% 8.78% 9.18% 11.62% 13.78% 11.46% 10.97% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 139.56 68.65 58.67 90.64 114.15 174.53 172.78 -3.49%
EPS 47.48 11.76 11.48 13.48 14.88 24.40 21.28 14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.34 1.25 1.16 1.08 2.13 1.94 -4.19%
Adjusted Per Share Value based on latest NOSH - 716,112
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 125.70 61.49 53.26 81.13 80.53 63.91 63.15 12.14%
EPS 42.76 10.53 10.42 12.07 10.50 8.93 7.78 32.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.351 1.2002 1.1347 1.0382 0.7619 0.7799 0.7091 11.33%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.78 0.875 1.20 1.20 0.85 0.89 0.69 -
P/RPS 0.56 1.27 2.05 1.32 0.74 0.51 0.40 5.76%
P/EPS 1.64 7.44 10.45 8.90 5.71 3.65 3.24 -10.71%
EY 60.87 13.44 9.57 11.23 17.51 27.42 30.84 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.96 1.03 0.79 0.42 0.36 6.31%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 21/09/16 17/09/15 24/09/14 23/09/13 26/09/12 21/09/11 21/09/10 -
Price 0.755 0.86 1.17 1.17 0.79 0.75 0.73 -
P/RPS 0.54 1.25 1.99 1.29 0.69 0.43 0.42 4.27%
P/EPS 1.59 7.31 10.19 8.68 5.31 3.07 3.43 -12.01%
EY 62.89 13.67 9.81 11.52 18.84 32.53 29.15 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.94 1.01 0.73 0.35 0.38 4.67%

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