[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 43.25%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 184,290 190,395 196,075 236,488 146,022 108,854 83,241 14.15%
PBT 31,156 31,007 40,659 43,045 33,180 19,166 18,676 8.89%
Tax -14,207 -9,304 -10,584 -13,192 -9,956 -5,994 -5,455 17.28%
NP 16,949 21,703 30,075 29,853 23,224 13,172 13,221 4.22%
-
NP to SH 15,891 20,724 30,075 29,853 23,224 13,172 13,221 3.11%
-
Tax Rate 45.60% 30.01% 26.03% 30.65% 30.01% 31.27% 29.21% -
Total Cost 167,341 168,692 166,000 206,635 122,798 95,682 70,020 15.62%
-
Net Worth 385,689 388,276 341,987 296,291 259,394 235,520 221,238 9.70%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 8,319 8,527 8,636 4,507 4,500 3,750 - -
Div Payout % 52.36% 41.15% 28.72% 15.10% 19.38% 28.47% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 385,689 388,276 341,987 296,291 259,394 235,520 221,238 9.70%
NOSH 207,997 213,186 215,900 150,241 150,025 150,022 144,808 6.21%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 9.20% 11.40% 15.34% 12.62% 15.90% 12.10% 15.88% -
ROE 4.12% 5.34% 8.79% 10.08% 8.95% 5.59% 5.98% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 88.60 89.31 90.82 157.41 97.33 72.56 57.48 7.47%
EPS 7.64 9.72 13.93 19.87 15.48 8.78 9.13 -2.92%
DPS 4.00 4.00 4.00 3.00 3.00 2.50 0.00 -
NAPS 1.8543 1.8213 1.584 1.9721 1.729 1.5699 1.5278 3.27%
Adjusted Per Share Value based on latest NOSH - 150,719
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 23.03 23.80 24.51 29.56 18.25 13.61 10.40 14.16%
EPS 1.99 2.59 3.76 3.73 2.90 1.65 1.65 3.17%
DPS 1.04 1.07 1.08 0.56 0.56 0.47 0.00 -
NAPS 0.4821 0.4853 0.4274 0.3703 0.3242 0.2944 0.2765 9.70%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.67 0.56 1.05 1.45 0.72 1.14 0.61 -
P/RPS 0.76 0.63 1.16 0.92 0.74 1.57 1.06 -5.39%
P/EPS 8.77 5.76 7.54 7.30 4.65 12.98 6.68 4.63%
EY 11.40 17.36 13.27 13.70 21.50 7.70 14.97 -4.43%
DY 5.97 7.14 3.81 2.07 4.17 2.19 0.00 -
P/NAPS 0.36 0.31 0.66 0.74 0.42 0.73 0.40 -1.73%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 -
Price 0.77 0.62 0.88 1.65 0.62 0.94 0.53 -
P/RPS 0.87 0.69 0.97 1.05 0.64 1.30 0.92 -0.92%
P/EPS 10.08 6.38 6.32 8.30 4.01 10.71 5.81 9.61%
EY 9.92 15.68 15.83 12.04 24.97 9.34 17.23 -8.78%
DY 5.19 6.45 4.55 1.82 4.84 2.66 0.00 -
P/NAPS 0.42 0.34 0.56 0.84 0.36 0.60 0.35 3.08%

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