[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 61.55%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 443,742 213,384 213,384 251,685 252,294 184,290 190,395 18.42%
PBT 101,628 50,133 50,133 42,211 45,249 31,156 31,007 26.78%
Tax -28,216 -12,032 -12,032 -12,962 -13,695 -14,207 -9,304 24.82%
NP 73,412 38,101 38,101 29,249 31,554 16,949 21,703 27.58%
-
NP to SH 47,960 28,291 28,291 25,081 30,814 15,891 20,724 18.26%
-
Tax Rate 27.76% 24.00% 24.00% 30.71% 30.27% 45.60% 30.01% -
Total Cost 370,330 175,283 175,283 222,436 220,740 167,341 168,692 17.02%
-
Net Worth 587,802 0 536,553 521,848 440,538 385,689 388,276 8.64%
Dividend
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 13,159 11,477 11,477 7,053 7,473 8,319 8,527 9.05%
Div Payout % 27.44% 40.57% 40.57% 28.12% 24.25% 52.36% 41.15% -
Equity
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 587,802 0 536,553 521,848 440,538 385,689 388,276 8.64%
NOSH 292,439 286,926 286,926 282,125 249,102 207,997 213,186 6.52%
Ratio Analysis
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.54% 17.86% 17.86% 11.62% 12.51% 9.20% 11.40% -
ROE 8.16% 0.00% 5.27% 4.81% 6.99% 4.12% 5.34% -
Per Share
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 151.74 74.37 74.37 89.21 101.28 88.60 89.31 11.17%
EPS 16.40 9.86 9.86 8.89 12.37 7.64 9.72 11.02%
DPS 4.50 4.00 4.00 2.50 3.00 4.00 4.00 2.38%
NAPS 2.01 0.00 1.87 1.8497 1.7685 1.8543 1.8213 1.99%
Adjusted Per Share Value based on latest NOSH - 279,415
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 55.46 26.67 26.67 31.46 31.53 23.03 23.80 18.42%
EPS 5.99 3.54 3.54 3.13 3.85 1.99 2.59 18.24%
DPS 1.64 1.43 1.43 0.88 0.93 1.04 1.07 8.91%
NAPS 0.7347 0.00 0.6706 0.6522 0.5506 0.4821 0.4853 8.64%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/11 29/01/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.90 0.68 0.68 0.25 0.67 0.67 0.56 -
P/RPS 0.59 0.91 0.91 0.28 0.66 0.76 0.63 -1.30%
P/EPS 5.49 6.90 6.90 2.81 5.42 8.77 5.76 -0.95%
EY 18.22 14.50 14.50 35.56 18.46 11.40 17.36 0.97%
DY 5.00 5.88 5.88 10.00 4.48 5.97 7.14 -6.87%
P/NAPS 0.45 0.00 0.36 0.14 0.38 0.36 0.31 7.73%
Price Multiplier on Announcement Date
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 - 23/03/10 24/03/09 28/03/08 28/03/07 28/03/06 -
Price 0.89 0.00 0.64 0.25 0.57 0.77 0.62 -
P/RPS 0.59 0.00 0.86 0.28 0.56 0.87 0.69 -3.08%
P/EPS 5.43 0.00 6.49 2.81 4.61 10.08 6.38 -3.17%
EY 18.43 0.00 15.41 35.56 21.70 9.92 15.68 3.28%
DY 5.06 0.00 6.25 10.00 5.26 5.19 6.45 -4.73%
P/NAPS 0.44 0.00 0.34 0.14 0.32 0.42 0.34 5.28%

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