[GLOMAC] YoY Quarter Result on 30-Apr-2008 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -54.55%
YoY- -73.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 153,736 103,371 93,581 72,041 108,965 95,083 65,838 15.17%
PBT 27,864 24,760 14,029 4,944 19,519 25,949 13,844 12.35%
Tax -8,545 -5,582 -4,468 -1,887 -3,108 -8,464 -3,859 14.15%
NP 19,319 19,178 9,561 3,057 16,411 17,485 9,985 11.62%
-
NP to SH 15,021 12,563 6,933 4,331 16,300 16,664 9,985 7.03%
-
Tax Rate 30.67% 22.54% 31.85% 38.17% 15.92% 32.62% 27.87% -
Total Cost 134,417 84,193 84,020 68,984 92,554 77,598 55,853 15.75%
-
Net Worth 592,362 553,644 279,418 503,141 393,875 395,307 346,683 9.33%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 7,404 13,252 12,573 5,736 10,368 10,516 10,736 -6.00%
Div Payout % 49.29% 105.49% 181.36% 132.45% 63.61% 63.11% 107.53% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 592,362 553,644 279,418 503,141 393,875 395,307 346,683 9.33%
NOSH 296,181 294,491 279,418 286,821 207,379 210,337 214,731 5.50%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 12.57% 18.55% 10.22% 4.24% 15.06% 18.39% 15.17% -
ROE 2.54% 2.27% 2.48% 0.86% 4.14% 4.22% 2.88% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 51.91 35.10 33.49 25.12 52.54 45.21 30.66 9.16%
EPS 2.54 4.26 2.48 1.51 7.86 7.92 4.65 -9.58%
DPS 2.50 4.50 4.50 2.00 5.00 5.00 5.00 -10.90%
NAPS 2.00 1.88 1.00 1.7542 1.8993 1.8794 1.6145 3.63%
Adjusted Per Share Value based on latest NOSH - 286,821
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 19.21 12.92 11.70 9.00 13.62 11.88 8.23 15.16%
EPS 1.88 1.57 0.87 0.54 2.04 2.08 1.25 7.03%
DPS 0.93 1.66 1.57 0.72 1.30 1.31 1.34 -5.90%
NAPS 0.7404 0.692 0.3492 0.6289 0.4923 0.4941 0.4333 9.33%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.93 0.69 0.34 0.56 0.83 0.66 0.81 -
P/RPS 1.79 1.97 1.02 2.23 1.58 1.46 2.64 -6.26%
P/EPS 18.34 16.17 13.70 37.09 10.56 8.33 17.42 0.86%
EY 5.45 6.18 7.30 2.70 9.47 12.00 5.74 -0.85%
DY 2.69 6.52 13.24 3.57 6.02 7.58 6.17 -12.91%
P/NAPS 0.47 0.37 0.34 0.32 0.44 0.35 0.50 -1.02%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 23/06/11 29/06/10 24/06/09 30/06/08 26/06/07 28/06/06 29/06/05 -
Price 0.90 0.63 0.37 0.48 0.79 0.57 0.63 -
P/RPS 1.73 1.79 1.10 1.91 1.50 1.26 2.05 -2.78%
P/EPS 17.75 14.77 14.91 31.79 10.05 7.19 13.55 4.60%
EY 5.64 6.77 6.71 3.15 9.95 13.90 7.38 -4.38%
DY 2.78 7.14 12.16 4.17 6.33 8.77 7.94 -16.04%
P/NAPS 0.45 0.34 0.37 0.27 0.42 0.30 0.39 2.41%

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