[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 33.2%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 324,335 293,255 285,478 261,913 320,160 212,663 171,405 11.20%
PBT 50,193 50,675 56,956 54,503 57,310 43,125 27,619 10.45%
Tax -15,582 -17,315 -17,768 -14,443 -18,586 -13,572 -8,543 10.52%
NP 34,611 33,360 39,188 40,060 38,724 29,553 19,076 10.42%
-
NP to SH 35,145 32,191 37,388 40,060 38,724 29,553 19,076 10.71%
-
Tax Rate 31.04% 34.17% 31.20% 26.50% 32.43% 31.47% 30.93% -
Total Cost 289,724 259,895 246,290 221,853 281,436 183,110 152,329 11.29%
-
Net Worth 477,651 394,963 383,917 348,099 306,738 262,616 236,230 12.43%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 12,930 18,715 19,125 10,780 16,287 12,001 11,247 2.34%
Div Payout % 36.79% 58.14% 51.15% 26.91% 42.06% 40.61% 58.96% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 477,651 394,963 383,917 348,099 306,738 262,616 236,230 12.43%
NOSH 258,609 207,952 212,508 215,608 203,596 150,015 149,968 9.49%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 10.67% 11.38% 13.73% 15.30% 12.10% 13.90% 11.13% -
ROE 7.36% 8.15% 9.74% 11.51% 12.62% 11.25% 8.08% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 125.42 141.02 134.34 121.48 157.25 141.76 114.29 1.55%
EPS 13.59 15.48 17.59 18.58 19.02 19.70 12.72 1.10%
DPS 5.00 9.00 9.00 5.00 8.00 8.00 7.50 -6.52%
NAPS 1.847 1.8993 1.8066 1.6145 1.5066 1.7506 1.5752 2.68%
Adjusted Per Share Value based on latest NOSH - 214,731
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 40.54 36.65 35.68 32.74 40.02 26.58 21.42 11.20%
EPS 4.39 4.02 4.67 5.01 4.84 3.69 2.38 10.73%
DPS 1.62 2.34 2.39 1.35 2.04 1.50 1.41 2.33%
NAPS 0.597 0.4936 0.4798 0.4351 0.3834 0.3282 0.2953 12.43%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.56 0.83 0.66 0.81 1.50 0.75 0.97 -
P/RPS 0.45 0.59 0.49 0.67 0.95 0.53 0.85 -10.04%
P/EPS 4.12 5.36 3.75 4.36 7.89 3.81 7.63 -9.75%
EY 24.27 18.65 26.66 22.94 12.68 26.27 13.11 10.79%
DY 8.93 10.84 13.64 6.17 5.33 10.67 7.73 2.43%
P/NAPS 0.30 0.44 0.37 0.50 1.00 0.43 0.62 -11.38%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 26/06/07 28/06/06 29/06/05 13/08/04 30/06/03 27/06/02 -
Price 0.48 0.79 0.57 0.63 1.16 0.84 0.81 -
P/RPS 0.38 0.56 0.42 0.52 0.74 0.59 0.71 -9.88%
P/EPS 3.53 5.10 3.24 3.39 6.10 4.26 6.37 -9.36%
EY 28.31 19.59 30.87 29.49 16.40 23.45 15.70 10.31%
DY 10.42 11.39 15.79 7.94 6.90 9.52 9.26 1.98%
P/NAPS 0.26 0.42 0.32 0.39 0.77 0.48 0.51 -10.61%

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