[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2013 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 45.51%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 616,603 473,254 676,661 680,934 652,406 597,478 316,755 11.72%
PBT 122,407 142,817 157,281 153,521 161,067 129,492 74,893 8.52%
Tax -36,747 -47,266 -44,393 -45,264 -41,475 -36,761 -17,614 13.02%
NP 85,660 95,551 112,888 108,257 119,592 92,731 57,279 6.93%
-
NP to SH 80,925 87,015 108,380 102,277 85,160 62,981 40,854 12.05%
-
Tax Rate 30.02% 33.10% 28.23% 29.48% 25.75% 28.39% 23.52% -
Total Cost 530,943 377,703 563,773 572,677 532,814 504,747 259,476 12.66%
-
Net Worth 990,844 949,114 883,351 772,122 650,464 595,447 550,332 10.28%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 14,360 30,791 35,478 44,810 31,942 13,932 24,882 -8.74%
Div Payout % 17.74% 35.39% 32.74% 43.81% 37.51% 22.12% 60.90% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 990,844 949,114 883,351 772,122 650,464 595,447 550,332 10.28%
NOSH 718,003 724,515 724,058 689,395 580,771 293,324 292,729 16.11%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 13.89% 20.19% 16.68% 15.90% 18.33% 15.52% 18.08% -
ROE 8.17% 9.17% 12.27% 13.25% 13.09% 10.58% 7.42% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 85.88 65.32 93.45 98.77 112.33 203.69 108.21 -3.77%
EPS 11.27 12.01 14.97 14.84 14.78 10.74 14.15 -3.71%
DPS 2.00 4.25 4.90 6.50 5.50 4.75 8.50 -21.41%
NAPS 1.38 1.31 1.22 1.12 1.12 2.03 1.88 -5.01%
Adjusted Per Share Value based on latest NOSH - 760,756
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 77.07 59.15 84.57 85.11 81.54 74.68 39.59 11.73%
EPS 10.11 10.88 13.55 12.78 10.64 7.87 5.11 12.03%
DPS 1.79 3.85 4.43 5.60 3.99 1.74 3.11 -8.78%
NAPS 1.2384 1.1863 1.1041 0.965 0.813 0.7442 0.6878 10.28%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.815 0.96 1.10 0.94 0.83 0.93 0.69 -
P/RPS 0.95 1.47 1.18 0.95 0.74 0.46 0.64 6.79%
P/EPS 7.23 7.99 7.35 6.34 5.66 4.33 4.94 6.54%
EY 13.83 12.51 13.61 15.78 17.67 23.09 20.23 -6.13%
DY 2.45 4.43 4.45 6.91 6.63 5.11 12.32 -23.58%
P/NAPS 0.59 0.73 0.90 0.84 0.74 0.46 0.37 8.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 29/06/10 -
Price 0.755 0.795 1.05 1.09 0.84 0.90 0.63 -
P/RPS 0.88 1.22 1.12 1.10 0.75 0.44 0.58 7.18%
P/EPS 6.70 6.62 7.01 7.35 5.73 4.19 4.51 6.81%
EY 14.93 15.11 14.26 13.61 17.46 23.86 22.15 -6.35%
DY 2.65 5.35 4.67 5.96 6.55 5.28 13.49 -23.73%
P/NAPS 0.55 0.61 0.86 0.97 0.75 0.44 0.34 8.33%

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