[GLOMAC] YoY TTM Result on 30-Apr-2005 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 2.86%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 324,335 293,255 285,478 261,913 320,160 212,663 171,405 11.20%
PBT 50,193 50,675 56,956 54,503 57,310 43,125 27,619 10.45%
Tax -15,582 -17,315 -17,769 -14,443 -18,586 -13,572 -8,543 10.52%
NP 34,611 33,360 39,187 40,060 38,724 29,553 19,076 10.42%
-
NP to SH 35,145 32,191 37,388 40,060 38,724 29,553 19,076 10.71%
-
Tax Rate 31.04% 34.17% 31.20% 26.50% 32.43% 31.47% 30.93% -
Total Cost 289,724 259,895 246,291 221,853 281,436 183,110 152,329 11.29%
-
Net Worth 503,141 393,875 395,307 346,683 325,183 262,548 236,040 13.43%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 14,372 18,663 19,017 19,333 15,313 12,000 14,999 -0.70%
Div Payout % 40.90% 57.98% 50.87% 48.26% 39.55% 40.61% 78.63% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 503,141 393,875 395,307 346,683 325,183 262,548 236,040 13.43%
NOSH 286,821 207,379 210,337 214,731 215,839 149,976 149,847 11.41%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 10.67% 11.38% 13.73% 15.30% 12.10% 13.90% 11.13% -
ROE 6.99% 8.17% 9.46% 11.56% 11.91% 11.26% 8.08% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 113.08 141.41 135.72 121.97 148.33 141.80 114.39 -0.19%
EPS 12.25 15.52 17.78 18.66 17.94 19.71 12.73 -0.63%
DPS 5.01 9.00 9.00 9.00 7.09 8.00 10.00 -10.87%
NAPS 1.7542 1.8993 1.8794 1.6145 1.5066 1.7506 1.5752 1.80%
Adjusted Per Share Value based on latest NOSH - 214,731
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 40.54 36.65 35.68 32.74 40.02 26.58 21.42 11.20%
EPS 4.39 4.02 4.67 5.01 4.84 3.69 2.38 10.73%
DPS 1.80 2.33 2.38 2.42 1.91 1.50 1.87 -0.63%
NAPS 0.6289 0.4923 0.4941 0.4333 0.4064 0.3281 0.295 13.43%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.56 0.83 0.66 0.81 1.50 0.75 0.97 -
P/RPS 0.50 0.59 0.49 0.66 1.01 0.53 0.85 -8.45%
P/EPS 4.57 5.35 3.71 4.34 8.36 3.81 7.62 -8.16%
EY 21.88 18.70 26.93 23.03 11.96 26.27 13.12 8.88%
DY 8.95 10.84 13.64 11.11 4.73 10.67 10.31 -2.32%
P/NAPS 0.32 0.44 0.35 0.50 1.00 0.43 0.62 -10.42%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 26/06/07 28/06/06 29/06/05 13/08/04 30/06/03 27/06/02 -
Price 0.48 0.79 0.57 0.63 1.16 0.84 0.81 -
P/RPS 0.42 0.56 0.42 0.52 0.78 0.59 0.71 -8.37%
P/EPS 3.92 5.09 3.21 3.38 6.47 4.26 6.36 -7.74%
EY 25.53 19.65 31.18 29.61 15.47 23.46 15.72 8.40%
DY 10.44 11.39 15.79 14.29 6.12 9.52 12.35 -2.75%
P/NAPS 0.27 0.42 0.30 0.39 0.77 0.48 0.51 -10.04%

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