[GLOMAC] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -27.45%
YoY- 60.08%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 244,455 153,736 103,371 93,581 72,041 108,965 95,083 17.02%
PBT 51,486 27,864 24,760 14,029 4,944 19,519 25,949 12.08%
Tax -14,770 -8,545 -5,582 -4,468 -1,887 -3,108 -8,464 9.71%
NP 36,716 19,319 19,178 9,561 3,057 16,411 17,485 13.14%
-
NP to SH 21,626 15,021 12,563 6,933 4,331 16,300 16,664 4.43%
-
Tax Rate 28.69% 30.67% 22.54% 31.85% 38.17% 15.92% 32.62% -
Total Cost 207,739 134,417 84,193 84,020 68,984 92,554 77,598 17.81%
-
Net Worth 638,859 592,362 553,644 279,418 503,141 393,875 395,307 8.32%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 15,686 7,404 13,252 12,573 5,736 10,368 10,516 6.88%
Div Payout % 72.53% 49.29% 105.49% 181.36% 132.45% 63.61% 63.11% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 638,859 592,362 553,644 279,418 503,141 393,875 395,307 8.32%
NOSH 570,410 296,181 294,491 279,418 286,821 207,379 210,337 18.07%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 15.02% 12.57% 18.55% 10.22% 4.24% 15.06% 18.39% -
ROE 3.39% 2.54% 2.27% 2.48% 0.86% 4.14% 4.22% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 42.86 51.91 35.10 33.49 25.12 52.54 45.21 -0.88%
EPS 3.83 2.54 4.26 2.48 1.51 7.86 7.92 -11.39%
DPS 2.75 2.50 4.50 4.50 2.00 5.00 5.00 -9.47%
NAPS 1.12 2.00 1.88 1.00 1.7542 1.8993 1.8794 -8.25%
Adjusted Per Share Value based on latest NOSH - 279,418
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 30.55 19.21 12.92 11.70 9.00 13.62 11.88 17.03%
EPS 2.70 1.88 1.57 0.87 0.54 2.04 2.08 4.43%
DPS 1.96 0.93 1.66 1.57 0.72 1.30 1.31 6.93%
NAPS 0.7985 0.7404 0.692 0.3492 0.6289 0.4923 0.4941 8.32%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.83 0.93 0.69 0.34 0.56 0.83 0.66 -
P/RPS 1.94 1.79 1.97 1.02 2.23 1.58 1.46 4.84%
P/EPS 21.89 18.34 16.17 13.70 37.09 10.56 8.33 17.45%
EY 4.57 5.45 6.18 7.30 2.70 9.47 12.00 -14.84%
DY 3.31 2.69 6.52 13.24 3.57 6.02 7.58 -12.88%
P/NAPS 0.74 0.47 0.37 0.34 0.32 0.44 0.35 13.27%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 23/06/11 29/06/10 24/06/09 30/06/08 26/06/07 28/06/06 -
Price 0.84 0.90 0.63 0.37 0.48 0.79 0.57 -
P/RPS 1.96 1.73 1.79 1.10 1.91 1.50 1.26 7.63%
P/EPS 22.16 17.75 14.77 14.91 31.79 10.05 7.19 20.61%
EY 4.51 5.64 6.77 6.71 3.15 9.95 13.90 -17.09%
DY 3.27 2.78 7.14 12.16 4.17 6.33 8.77 -15.14%
P/NAPS 0.75 0.45 0.34 0.37 0.27 0.42 0.30 16.48%

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