[GLOMAC] YoY Quarter Result on 31-Oct-2013 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 62.44%
YoY- 63.86%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 83,985 146,054 86,294 155,802 124,403 134,834 140,897 -8.25%
PBT 25,711 29,028 21,001 48,895 33,644 34,278 32,043 -3.59%
Tax -8,659 -9,531 -6,930 -8,868 -8,354 -6,930 -7,902 1.53%
NP 17,052 19,497 14,071 40,027 25,290 27,348 24,141 -5.62%
-
NP to SH 18,248 17,530 13,173 39,201 23,924 23,776 15,880 2.34%
-
Tax Rate 33.68% 32.83% 33.00% 18.14% 24.83% 20.22% 24.66% -
Total Cost 66,933 126,557 72,223 115,775 99,113 107,486 116,756 -8.84%
-
Net Worth 1,081,897 965,938 902,459 858,203 724,555 617,709 572,147 11.19%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,081,897 965,938 902,459 858,203 724,555 617,709 572,147 11.19%
NOSH 721,264 715,510 727,790 727,291 683,542 582,745 291,911 16.25%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 20.30% 13.35% 16.31% 25.69% 20.33% 20.28% 17.13% -
ROE 1.69% 1.81% 1.46% 4.57% 3.30% 3.85% 2.78% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 11.64 20.41 11.86 21.42 18.20 23.14 48.27 -21.08%
EPS 2.53 2.45 1.81 5.39 3.50 4.08 5.44 -11.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.35 1.24 1.18 1.06 1.06 1.96 -4.35%
Adjusted Per Share Value based on latest NOSH - 727,291
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 10.50 18.25 10.79 19.47 15.55 16.85 17.61 -8.25%
EPS 2.28 2.19 1.65 4.90 2.99 2.97 1.98 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3522 1.2073 1.1279 1.0726 0.9056 0.7721 0.7151 11.19%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.77 0.91 1.11 1.13 0.85 0.85 0.80 -
P/RPS 6.61 4.46 9.36 5.27 4.67 3.67 1.66 25.87%
P/EPS 30.43 37.14 61.33 20.96 24.29 20.83 14.71 12.86%
EY 3.29 2.69 1.63 4.77 4.12 4.80 6.80 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.90 0.96 0.80 0.80 0.41 3.70%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 02/12/10 -
Price 0.72 0.905 1.05 1.10 0.81 0.82 0.85 -
P/RPS 6.18 4.43 8.86 5.13 4.45 3.54 1.76 23.26%
P/EPS 28.46 36.94 58.01 20.41 23.14 20.10 15.63 10.49%
EY 3.51 2.71 1.72 4.90 4.32 4.98 6.40 -9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.85 0.93 0.76 0.77 0.43 1.84%

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