[GLOMAC] YoY Quarter Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 11.52%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 124,403 134,834 140,897 75,634 91,005 83,993 72,104 9.50%
PBT 33,644 34,278 32,043 16,351 15,196 14,959 9,888 22.61%
Tax -8,354 -6,930 -7,902 -4,087 -5,186 -4,267 -5,045 8.76%
NP 25,290 27,348 24,141 12,264 10,010 10,692 4,843 31.68%
-
NP to SH 23,924 23,776 15,880 9,302 7,721 10,216 4,161 33.81%
-
Tax Rate 24.83% 20.22% 24.66% 25.00% 34.13% 28.52% 51.02% -
Total Cost 99,113 107,486 116,756 63,370 80,995 73,301 67,261 6.66%
-
Net Worth 724,555 617,709 572,147 522,167 511,445 407,933 378,276 11.42%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 724,555 617,709 572,147 522,167 511,445 407,933 378,276 11.42%
NOSH 683,542 582,745 291,911 285,337 281,788 235,391 208,050 21.90%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 20.33% 20.28% 17.13% 16.21% 11.00% 12.73% 6.72% -
ROE 3.30% 3.85% 2.78% 1.78% 1.51% 2.50% 1.10% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 18.20 23.14 48.27 26.51 32.30 35.68 34.66 -10.17%
EPS 3.50 4.08 5.44 3.26 2.74 4.34 2.00 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.96 1.83 1.815 1.733 1.8182 -8.59%
Adjusted Per Share Value based on latest NOSH - 285,337
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 15.55 16.85 17.61 9.45 11.37 10.50 9.01 9.51%
EPS 2.99 2.97 1.98 1.16 0.97 1.28 0.52 33.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9056 0.7721 0.7151 0.6526 0.6392 0.5099 0.4728 11.42%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.85 0.85 0.80 0.62 0.23 0.68 0.53 -
P/RPS 4.67 3.67 1.66 2.34 0.71 1.91 1.53 20.41%
P/EPS 24.29 20.83 14.71 19.02 8.39 15.67 26.50 -1.43%
EY 4.12 4.80 6.80 5.26 11.91 6.38 3.77 1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.41 0.34 0.13 0.39 0.29 18.40%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 03/12/12 02/12/11 02/12/10 22/12/09 19/12/08 19/12/07 22/12/06 -
Price 0.81 0.82 0.85 0.60 0.25 0.64 0.61 -
P/RPS 4.45 3.54 1.76 2.26 0.77 1.79 1.76 16.70%
P/EPS 23.14 20.10 15.63 18.40 9.12 14.75 30.50 -4.49%
EY 4.32 4.98 6.40 5.43 10.96 6.78 3.28 4.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.43 0.33 0.14 0.37 0.34 14.33%

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