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

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 10.84%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 680,934 652,406 597,478 336,533 345,266 324,335 293,255 15.05%
PBT 153,518 161,067 129,492 75,727 56,240 50,193 50,675 20.26%
Tax -45,264 -41,475 -36,761 -16,673 -17,430 -15,582 -17,315 17.35%
NP 108,254 119,592 92,731 59,054 38,810 34,611 33,360 21.65%
-
NP to SH 102,274 85,160 62,981 43,161 32,014 35,145 32,191 21.22%
-
Tax Rate 29.48% 25.75% 28.39% 22.02% 30.99% 31.04% 34.17% -
Total Cost 572,680 532,814 504,747 277,479 306,456 289,724 259,895 14.06%
-
Net Worth 760,756 638,859 592,362 553,644 279,418 503,141 393,875 11.58%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 48,305 31,401 20,564 36,980 19,559 14,372 18,663 17.15%
Div Payout % 47.23% 36.87% 32.65% 85.68% 61.10% 40.90% 57.98% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 760,756 638,859 592,362 553,644 279,418 503,141 393,875 11.58%
NOSH 760,756 570,410 296,181 294,491 279,418 286,821 207,379 24.16%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 15.90% 18.33% 15.52% 17.55% 11.24% 10.67% 11.38% -
ROE 13.44% 13.33% 10.63% 7.80% 11.46% 6.99% 8.17% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 89.51 114.37 201.73 114.28 123.57 113.08 141.41 -7.33%
EPS 13.44 14.93 21.26 14.66 11.46 12.25 15.52 -2.36%
DPS 6.35 5.51 7.00 12.56 7.00 5.01 9.00 -5.64%
NAPS 1.00 1.12 2.00 1.88 1.00 1.7542 1.8993 -10.13%
Adjusted Per Share Value based on latest NOSH - 294,491
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 85.11 81.54 74.68 42.06 43.15 40.54 36.65 15.06%
EPS 12.78 10.64 7.87 5.39 4.00 4.39 4.02 21.23%
DPS 6.04 3.92 2.57 4.62 2.44 1.80 2.33 17.18%
NAPS 0.9508 0.7985 0.7404 0.692 0.3492 0.6289 0.4923 11.58%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
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 1.05 0.73 0.46 0.60 0.28 0.50 0.59 10.07%
P/EPS 6.99 5.56 4.37 4.71 2.97 4.57 5.35 4.55%
EY 14.30 17.99 22.86 21.24 33.70 21.88 18.70 -4.36%
DY 6.75 6.63 7.53 18.20 20.59 8.95 10.84 -7.58%
P/NAPS 0.94 0.74 0.47 0.37 0.34 0.32 0.44 13.47%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 26/06/12 23/06/11 - 24/06/09 30/06/08 26/06/07 -
Price 1.09 0.84 0.90 0.00 0.37 0.48 0.79 -
P/RPS 1.22 0.73 0.45 0.00 0.30 0.42 0.56 13.84%
P/EPS 8.11 5.63 4.23 0.00 3.23 3.92 5.09 8.06%
EY 12.33 17.77 23.63 0.00 30.97 25.53 19.65 -7.46%
DY 5.83 6.55 7.78 0.00 18.92 10.44 11.39 -10.55%
P/NAPS 1.09 0.75 0.45 0.00 0.37 0.27 0.42 17.21%

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