[GLOMAC] YoY Quarter Result on 30-Apr-2010 [#4]

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Quarter Result
Revenue	235,612	244,455	153,736	103,371	93,581	72,041	108,965	13.70%
YoY %	-3.62%	59.01%	48.72%	10.46%	29.90%	-33.89%	-	-
Horiz. %	216.23%	224.34%	141.09%	94.87%	85.88%	66.11%	100.00%	-
PBT	48,973	51,486	27,864	24,760	14,029	4,944	19,519	16.55%
YoY %	-4.88%	84.78%	12.54%	76.49%	183.76%	-74.67%	-	-
Horiz. %	250.90%	263.77%	142.75%	126.85%	71.87%	25.33%	100.00%	-
Tax	-16,181	-14,770	-8,545	-5,582	-4,468	-1,887	-3,108	31.61%
YoY %	-9.55%	-72.85%	-53.08%	-24.93%	-136.78%	39.29%	-	-
Horiz. %	520.62%	475.23%	274.94%	179.60%	143.76%	60.71%	100.00%	-
NP	32,792	36,716	19,319	19,178	9,561	3,057	16,411	12.21%
YoY %	-10.69%	90.05%	0.74%	100.59%	212.76%	-81.37%	-	-
Horiz. %	199.82%	223.73%	117.72%	116.86%	58.26%	18.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,990	21,626	15,021	12,563	6,933	4,331	16,300	11.88%
YoY %	47.92%	43.97%	19.57%	81.21%	60.08%	-73.43%	-	-
Horiz. %	196.26%	132.67%	92.15%	77.07%	42.53%	26.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.04%	28.69%	30.67%	22.54%	31.85%	38.17%	15.92%	-
YoY %	15.16%	-6.46%	36.07%	-29.23%	-16.56%	139.76%	-	-
Horiz. %	207.54%	180.21%	192.65%	141.58%	200.06%	239.76%	100.00%	-
Total Cost	202,820	207,739	134,417	84,193	84,020	68,984	92,554	13.95%
YoY %	-2.37%	54.55%	59.65%	0.21%	21.80%	-25.47%	-	-
Horiz. %	219.14%	224.45%	145.23%	90.97%	90.78%	74.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	760,756	638,859	592,362	553,644	279,418	503,141	393,875	11.58%
YoY %	19.08%	7.85%	6.99%	98.14%	-44.47%	27.74%	-	-
Horiz. %	193.15%	162.20%	150.39%	140.56%	70.94%	127.74%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Dividend
Div	26,626	15,686	7,404	13,252	12,573	5,736	10,368	17.00%
YoY %	69.74%	111.86%	-44.13%	5.40%	119.19%	-44.68%	-	-
Horiz. %	256.81%	151.29%	71.41%	127.82%	121.27%	55.32%	100.00%	-
Div Payout %	83.23%	72.53%	49.29%	105.49%	181.36%	132.45%	63.61%	-
YoY %	14.75%	47.15%	-53.28%	-41.83%	36.93%	108.22%	-	-
Horiz. %	130.84%	114.02%	77.49%	165.84%	285.11%	208.22%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Equity
Net Worth	760,756	638,859	592,362	553,644	279,418	503,141	393,875	11.58%
YoY %	19.08%	7.85%	6.99%	98.14%	-44.47%	27.74%	-	-
Horiz. %	193.15%	162.20%	150.39%	140.56%	70.94%	127.74%	100.00%	-
NOSH	760,756	570,410	296,181	294,491	279,418	286,821	207,379	24.16%
YoY %	33.37%	92.59%	0.57%	5.39%	-2.58%	38.31%	-	-
Horiz. %	366.84%	275.06%	142.82%	142.01%	134.74%	138.31%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Ratio Analysis
NP Margin	13.92%	15.02%	12.57%	18.55%	10.22%	4.24%	15.06%	-
YoY %	-7.32%	19.49%	-32.24%	81.51%	141.04%	-71.85%	-	-
Horiz. %	92.43%	99.73%	83.47%	123.17%	67.86%	28.15%	100.00%	-
ROE	4.21%	3.39%	2.54%	2.27%	2.48%	0.86%	4.14%	-
YoY %	24.19%	33.46%	11.89%	-8.47%	188.37%	-79.23%	-	-
Horiz. %	101.69%	81.88%	61.35%	54.83%	59.90%	20.77%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Per Share
RPS	30.97	42.86	51.91	35.10	33.49	25.12	52.54	-8.42%
YoY %	-27.74%	-17.43%	47.89%	4.81%	33.32%	-52.19%	-	-
Horiz. %	58.95%	81.58%	98.80%	66.81%	63.74%	47.81%	100.00%	-
EPS	4.41	3.83	2.54	4.26	2.48	1.51	7.86	-9.17%
YoY %	15.14%	50.79%	-40.38%	71.77%	64.24%	-80.79%	-	-
Horiz. %	56.11%	48.73%	32.32%	54.20%	31.55%	19.21%	100.00%	-
DPS	3.50	2.75	2.50	4.50	4.50	2.00	5.00	-5.76%
YoY %	27.27%	10.00%	-44.44%	0.00%	125.00%	-60.00%	-	-
Horiz. %	70.00%	55.00%	50.00%	90.00%	90.00%	40.00%	100.00%	-
NAPS	1.00	1.12	2.00	1.88	1.00	1.7542	1.8993	-10.13%
YoY %	-10.71%	-44.00%	6.38%	88.00%	-42.99%	-7.64%	-	-
Horiz. %	52.65%	58.97%	105.30%	98.98%	52.65%	92.36%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Adjusted Per Share Value based on latest NOSH - 294,491
RPS	29.45	30.55	19.21	12.92	11.70	9.00	13.62	13.70%
YoY %	-3.60%	59.03%	48.68%	10.43%	30.00%	-33.92%	-	-
Horiz. %	216.23%	224.30%	141.04%	94.86%	85.90%	66.08%	100.00%	-
EPS	4.00	2.70	1.88	1.57	0.87	0.54	2.04	11.86%
YoY %	48.15%	43.62%	19.75%	80.46%	61.11%	-73.53%	-	-
Horiz. %	196.08%	132.35%	92.16%	76.96%	42.65%	26.47%	100.00%	-
DPS	3.33	1.96	0.93	1.66	1.57	0.72	1.30	16.95%
YoY %	69.90%	110.75%	-43.98%	5.73%	118.06%	-44.62%	-	-
Horiz. %	256.15%	150.77%	71.54%	127.69%	120.77%	55.38%	100.00%	-
NAPS	0.9508	0.7985	0.7404	0.692	0.3492	0.6289	0.4923	11.58%
YoY %	19.07%	7.85%	6.99%	98.17%	-44.47%	27.75%	-	-
Horiz. %	193.13%	162.20%	150.40%	140.56%	70.93%	127.75%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/13	30/04/12	29/04/11	30/04/10	30/04/09	30/04/08	30/04/07	-
Price	0.94	0.83	0.93	0.69	0.34	0.56	0.83	-
P/RPS	3.04	1.94	1.79	1.97	1.02	2.23	1.58	11.51%
YoY %	56.70%	8.38%	-9.14%	93.14%	-54.26%	41.14%	-	-
Horiz. %	192.41%	122.78%	113.29%	124.68%	64.56%	141.14%	100.00%	-
P/EPS	22.35	21.89	18.34	16.17	13.70	37.09	10.56	13.29%
YoY %	2.10%	19.36%	13.42%	18.03%	-63.06%	251.23%	-	-
Horiz. %	211.65%	207.29%	173.67%	153.12%	129.73%	351.23%	100.00%	-
EY	4.47	4.57	5.45	6.18	7.30	2.70	9.47	-11.75%
YoY %	-2.19%	-16.15%	-11.81%	-15.34%	170.37%	-71.49%	-	-
Horiz. %	47.20%	48.26%	57.55%	65.26%	77.09%	28.51%	100.00%	-
DY	3.72	3.31	2.69	6.52	13.24	3.57	6.02	-7.70%
YoY %	12.39%	23.05%	-58.74%	-50.76%	270.87%	-40.70%	-	-
Horiz. %	61.79%	54.98%	44.68%	108.31%	219.93%	59.30%	100.00%	-
P/NAPS	0.94	0.74	0.47	0.37	0.34	0.32	0.44	13.47%
YoY %	27.03%	57.45%	27.03%	8.82%	6.25%	-27.27%	-	-
Horiz. %	213.64%	168.18%	106.82%	84.09%	77.27%	72.73%	100.00%	-

	30/04/13	30/04/12	30/04/11	30/04/10	30/04/09	30/04/08	30/04/07	CAGR
Price Multiplier on Announcement Date
Date	25/06/13	26/06/12	23/06/11	29/06/10	24/06/09	30/06/08	26/06/07	-
Price	1.09	0.84	0.90	0.63	0.37	0.48	0.79	-
P/RPS	3.52	1.96	1.73	1.79	1.10	1.91	1.50	15.26%
YoY %	79.59%	13.29%	-3.35%	62.73%	-42.41%	27.33%	-	-
Horiz. %	234.67%	130.67%	115.33%	119.33%	73.33%	127.33%	100.00%	-
P/EPS	25.92	22.16	17.75	14.77	14.91	31.79	10.05	17.08%
YoY %	16.97%	24.85%	20.18%	-0.94%	-53.10%	216.32%	-	-
Horiz. %	257.91%	220.50%	176.62%	146.97%	148.36%	316.32%	100.00%	-
EY	3.86	4.51	5.64	6.77	6.71	3.15	9.95	-14.58%
YoY %	-14.41%	-20.04%	-16.69%	0.89%	113.02%	-68.34%	-	-
Horiz. %	38.79%	45.33%	56.68%	68.04%	67.44%	31.66%	100.00%	-
DY	3.21	3.27	2.78	7.14	12.16	4.17	6.33	-10.69%
YoY %	-1.83%	17.63%	-61.06%	-41.28%	191.61%	-34.12%	-	-
Horiz. %	50.71%	51.66%	43.92%	112.80%	192.10%	65.88%	100.00%	-
P/NAPS	1.09	0.75	0.45	0.34	0.37	0.27	0.42	17.21%
YoY %	45.33%	66.67%	32.35%	-8.11%	37.04%	-35.71%	-	-
Horiz. %	259.52%	178.57%	107.14%	80.95%	88.10%	64.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos