[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 52.56%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Revenue 501,793 445,322 407,951 443,742 213,384 213,384 251,685 14.78%
PBT 118,870 104,548 109,581 101,628 50,133 50,133 42,211 22.99%
Tax -30,314 -29,083 -26,705 -28,216 -12,032 -12,032 -12,962 18.50%
NP 88,556 75,465 82,876 73,412 38,101 38,101 29,249 24.78%
-
NP to SH 86,044 70,287 63,534 47,960 28,291 28,291 25,081 27.94%
-
Tax Rate 25.50% 27.82% 24.37% 27.76% 24.00% 24.00% 30.71% -
Total Cost 413,237 369,857 325,075 370,330 175,283 175,283 222,436 13.17%
-
Net Worth 874,901 751,367 603,427 587,802 536,553 0 521,848 10.88%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Div 16,268 20,491 15,956 13,159 11,477 11,477 7,053 18.18%
Div Payout % 18.91% 29.15% 25.11% 27.44% 40.57% 40.57% 28.12% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Net Worth 874,901 751,367 603,427 587,802 536,553 0 521,848 10.88%
NOSH 723,058 683,061 580,219 292,439 286,926 286,926 282,125 20.69%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
NP Margin 17.65% 16.95% 20.32% 16.54% 17.86% 17.86% 11.62% -
ROE 9.83% 9.35% 10.53% 8.16% 5.27% 0.00% 4.81% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 69.40 65.20 70.31 151.74 74.37 74.37 89.21 -4.89%
EPS 11.90 10.29 10.95 16.40 9.86 9.86 8.89 6.00%
DPS 2.25 3.00 2.75 4.50 4.00 4.00 2.50 -2.08%
NAPS 1.21 1.10 1.04 2.01 1.87 0.00 1.8497 -8.13%
Adjusted Per Share Value based on latest NOSH - 292,442
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 62.72 55.66 50.99 55.46 26.67 26.67 31.46 14.78%
EPS 10.75 8.78 7.94 5.99 3.54 3.54 3.13 27.97%
DPS 2.03 2.56 1.99 1.64 1.43 1.43 0.88 18.18%
NAPS 1.0935 0.9391 0.7542 0.7347 0.6706 0.00 0.6522 10.88%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 29/01/10 30/01/09 -
Price 1.10 0.855 0.83 0.90 0.68 0.68 0.25 -
P/RPS 1.59 1.31 1.18 0.59 0.91 0.91 0.28 41.50%
P/EPS 9.24 8.31 7.58 5.49 6.90 6.90 2.81 26.86%
EY 10.82 12.04 13.19 18.22 14.50 14.50 35.56 -21.16%
DY 2.05 3.51 3.31 5.00 5.88 5.88 10.00 -27.15%
P/NAPS 0.91 0.78 0.80 0.45 0.36 0.00 0.14 45.37%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 - 24/03/09 -
Price 1.10 0.985 0.87 0.89 0.64 0.00 0.25 -
P/RPS 1.59 1.51 1.24 0.59 0.86 0.00 0.28 41.50%
P/EPS 9.24 9.57 7.95 5.43 6.49 0.00 2.81 26.86%
EY 10.82 10.45 12.59 18.43 15.41 0.00 35.56 -21.16%
DY 2.05 3.05 3.16 5.06 6.25 0.00 10.00 -27.15%
P/NAPS 0.91 0.90 0.84 0.44 0.34 0.00 0.14 45.37%

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