[GLOMAC] YoY Quarter Result on 31-Jan-2006 [#3]

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Quarter Result
Revenue	81,133	85,820	59,424	68,652	65,171	70,792	44,711	10.43%
YoY %	-5.46%	44.42%	-13.44%	5.34%	-7.94%	58.33%	-	-
Horiz. %	181.46%	191.94%	132.91%	153.55%	145.76%	158.33%	100.00%	-
PBT	16,511	13,844	14,750	11,036	12,161	12,832	13,252	3.72%
YoY %	19.26%	-6.14%	33.65%	-9.25%	-5.23%	-3.17%	-	-
Horiz. %	124.59%	104.47%	111.30%	83.28%	91.77%	96.83%	100.00%	-
Tax	-4,384	-4,324	-7,001	-4,099	-2,360	-3,819	-3,843	2.21%
YoY %	-1.39%	38.24%	-70.80%	-73.69%	38.20%	0.62%	-	-
Horiz. %	114.08%	112.52%	182.18%	106.66%	61.41%	99.38%	100.00%	-
NP	12,127	9,520	7,749	6,937	9,801	9,013	9,409	4.31%
YoY %	27.38%	22.85%	11.71%	-29.22%	8.74%	-4.21%	-	-
Horiz. %	128.89%	101.18%	82.36%	73.73%	104.17%	95.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,556	9,529	7,507	6,914	9,801	9,013	9,409	0.25%
YoY %	0.28%	26.93%	8.58%	-29.46%	8.74%	-4.21%	-	-
Horiz. %	101.56%	101.28%	79.79%	73.48%	104.17%	95.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.55%	31.23%	47.46%	37.14%	19.41%	29.76%	29.00%	-
YoY %	-14.99%	-34.20%	27.79%	91.34%	-34.78%	2.62%	-	-
Horiz. %	91.55%	107.69%	163.66%	128.07%	66.93%	102.62%	100.00%	-
Total Cost	69,006	76,300	51,675	61,715	55,370	61,779	35,302	11.80%
YoY %	-9.56%	47.65%	-16.27%	11.46%	-10.37%	75.00%	-	-
Horiz. %	195.47%	216.14%	146.38%	174.82%	156.85%	175.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	516,834	509,124	384,536	387,053	340,455	297,233	259,460	12.15%
YoY %	1.51%	32.40%	-0.65%	13.69%	14.54%	14.56%	-	-
Horiz. %	199.20%	196.22%	148.21%	149.18%	131.22%	114.56%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	6,985	8,636	8,295	8,500	8,597	4,521	4,501	7.59%
YoY %	-19.12%	4.11%	-2.41%	-1.13%	90.16%	0.44%	-	-
Horiz. %	155.19%	191.87%	184.29%	188.85%	191.00%	100.44%	100.00%	-
Div Payout %	73.10%	90.63%	110.50%	122.95%	87.72%	50.17%	47.85%	-
YoY %	-19.34%	-17.98%	-10.13%	40.16%	74.85%	4.85%	-	-
Horiz. %	152.77%	189.40%	230.93%	256.95%	183.32%	104.85%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	516,834	509,124	384,536	387,053	340,455	297,233	259,460	12.15%
YoY %	1.51%	32.40%	-0.65%	13.69%	14.54%	14.56%	-	-
Horiz. %	199.20%	196.22%	148.21%	149.18%	131.22%	114.56%	100.00%	-
NOSH	279,415	287,885	207,375	212,514	214,934	150,719	150,063	10.90%
YoY %	-2.94%	38.82%	-2.42%	-1.13%	42.61%	0.44%	-	-
Horiz. %	186.20%	191.84%	138.19%	141.62%	143.23%	100.44%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	14.95%	11.09%	13.04%	10.10%	15.04%	12.73%	21.04%	-
YoY %	34.81%	-14.95%	29.11%	-32.85%	18.15%	-39.50%	-	-
Horiz. %	71.06%	52.71%	61.98%	48.00%	71.48%	60.50%	100.00%	-
ROE	1.85%	1.87%	1.95%	1.79%	2.88%	3.03%	3.63%	-
YoY %	-1.07%	-4.10%	8.94%	-37.85%	-4.95%	-16.53%	-	-
Horiz. %	50.96%	51.52%	53.72%	49.31%	79.34%	83.47%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	29.04	29.81	28.66	32.30	30.32	46.97	29.79	-0.42%
YoY %	-2.58%	4.01%	-11.27%	6.53%	-35.45%	57.67%	-	-
Horiz. %	97.48%	100.07%	96.21%	108.43%	101.78%	157.67%	100.00%	-
EPS	3.42	3.31	3.62	3.26	4.56	5.98	6.27	-9.60%
YoY %	3.32%	-8.56%	11.04%	-28.51%	-23.75%	-4.63%	-	-
Horiz. %	54.55%	52.79%	57.74%	51.99%	72.73%	95.37%	100.00%	-
DPS	2.50	3.00	4.00	4.00	4.00	3.00	3.00	-2.99%
YoY %	-16.67%	-25.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	83.33%	100.00%	133.33%	133.33%	133.33%	100.00%	100.00%	-
NAPS	1.8497	1.7685	1.8543	1.8213	1.584	1.9721	1.729	1.12%
YoY %	4.59%	-4.63%	1.81%	14.98%	-19.68%	14.06%	-	-
Horiz. %	106.98%	102.28%	107.25%	105.34%	91.61%	114.06%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 212,514
RPS	10.60	11.21	7.76	8.97	8.51	9.25	5.84	10.43%
YoY %	-5.44%	44.46%	-13.49%	5.41%	-8.00%	58.39%	-	-
Horiz. %	181.51%	191.95%	132.88%	153.60%	145.72%	158.39%	100.00%	-
EPS	1.25	1.24	0.98	0.90	1.28	1.18	1.23	0.26%
YoY %	0.81%	26.53%	8.89%	-29.69%	8.47%	-4.07%	-	-
Horiz. %	101.63%	100.81%	79.67%	73.17%	104.07%	95.93%	100.00%	-
DPS	0.91	1.13	1.08	1.11	1.12	0.59	0.59	7.48%
YoY %	-19.47%	4.63%	-2.70%	-0.89%	89.83%	0.00%	-	-
Horiz. %	154.24%	191.53%	183.05%	188.14%	189.83%	100.00%	100.00%	-
NAPS	0.6753	0.6652	0.5024	0.5057	0.4448	0.3883	0.339	12.15%
YoY %	1.52%	32.40%	-0.65%	13.69%	14.55%	14.54%	-	-
Horiz. %	199.20%	196.22%	148.20%	149.17%	131.21%	114.54%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	0.25	0.67	0.67	0.56	1.05	1.45	0.72	-
P/RPS	0.86	2.25	2.34	1.73	3.46	3.09	2.42	-15.82%
YoY %	-61.78%	-3.85%	35.26%	-50.00%	11.97%	27.69%	-	-
Horiz. %	35.54%	92.98%	96.69%	71.49%	142.98%	127.69%	100.00%	-
P/EPS	7.31	20.24	18.51	17.21	23.03	24.25	11.48	-7.24%
YoY %	-63.88%	9.35%	7.55%	-25.27%	-5.03%	111.24%	-	-
Horiz. %	63.68%	176.31%	161.24%	149.91%	200.61%	211.24%	100.00%	-
EY	13.68	4.94	5.40	5.81	4.34	4.12	8.71	7.80%
YoY %	176.92%	-8.52%	-7.06%	33.87%	5.34%	-52.70%	-	-
Horiz. %	157.06%	56.72%	62.00%	66.70%	49.83%	47.30%	100.00%	-
DY	10.00	4.48	5.97	7.14	3.81	2.07	4.17	15.67%
YoY %	123.21%	-24.96%	-16.39%	87.40%	84.06%	-50.36%	-	-
Horiz. %	239.81%	107.43%	143.17%	171.22%	91.37%	49.64%	100.00%	-
P/NAPS	0.14	0.38	0.36	0.31	0.66	0.74	0.42	-16.71%
YoY %	-63.16%	5.56%	16.13%	-53.03%	-10.81%	76.19%	-	-
Horiz. %	33.33%	90.48%	85.71%	73.81%	157.14%	176.19%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	24/03/09	28/03/08	28/03/07	28/03/06	31/03/05	24/03/04	28/03/03	-
Price	0.25	0.57	0.77	0.62	0.88	1.65	0.62	-
P/RPS	0.86	1.91	2.69	1.92	2.90	3.51	2.08	-13.67%
YoY %	-54.97%	-29.00%	40.10%	-33.79%	-17.38%	68.75%	-	-
Horiz. %	41.35%	91.83%	129.33%	92.31%	139.42%	168.75%	100.00%	-
P/EPS	7.31	17.22	21.27	19.06	19.30	27.59	9.89	-4.90%
YoY %	-57.55%	-19.04%	11.59%	-1.24%	-30.05%	178.97%	-	-
Horiz. %	73.91%	174.12%	215.07%	192.72%	195.15%	278.97%	100.00%	-
EY	13.68	5.81	4.70	5.25	5.18	3.62	10.11	5.16%
YoY %	135.46%	23.62%	-10.48%	1.35%	43.09%	-64.19%	-	-
Horiz. %	135.31%	57.47%	46.49%	51.93%	51.24%	35.81%	100.00%	-
DY	10.00	5.26	5.19	6.45	4.55	1.82	4.84	12.84%
YoY %	90.11%	1.35%	-19.53%	41.76%	150.00%	-62.40%	-	-
Horiz. %	206.61%	108.68%	107.23%	133.26%	94.01%	37.60%	100.00%	-
P/NAPS	0.14	0.32	0.42	0.34	0.56	0.84	0.36	-14.55%
YoY %	-56.25%	-23.81%	23.53%	-39.29%	-33.33%	133.33%	-	-
Horiz. %	38.89%	88.89%	116.67%	94.44%	155.56%	233.33%	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