[GLOMAC] YoY TTM Result on 30-Apr-2011 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 4.06%
YoY- 45.92%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 676,661 680,934 652,406 597,478 336,533 345,266 324,335 13.03%
PBT 157,281 153,518 161,067 129,492 75,727 56,240 50,193 20.95%
Tax -44,393 -45,264 -41,475 -36,761 -16,673 -17,430 -15,582 19.05%
NP 112,888 108,254 119,592 92,731 59,054 38,810 34,611 21.76%
-
NP to SH 108,380 102,274 85,160 62,981 43,161 32,014 35,145 20.63%
-
Tax Rate 28.23% 29.48% 25.75% 28.39% 22.02% 30.99% 31.04% -
Total Cost 563,773 572,680 532,814 504,747 277,479 306,456 289,724 11.72%
-
Net Worth 888,143 760,756 638,859 592,362 553,644 279,418 503,141 9.92%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 35,669 48,305 31,401 20,564 36,980 19,559 14,372 16.34%
Div Payout % 32.91% 47.23% 36.87% 32.65% 85.68% 61.10% 40.90% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 888,143 760,756 638,859 592,362 553,644 279,418 503,141 9.92%
NOSH 727,986 760,756 570,410 296,181 294,491 279,418 286,821 16.78%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 16.68% 15.90% 18.33% 15.52% 17.55% 11.24% 10.67% -
ROE 12.20% 13.44% 13.33% 10.63% 7.80% 11.46% 6.99% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 92.95 89.51 114.37 201.73 114.28 123.57 113.08 -3.21%
EPS 14.89 13.44 14.93 21.26 14.66 11.46 12.25 3.30%
DPS 4.90 6.35 5.51 7.00 12.56 7.00 5.01 -0.36%
NAPS 1.22 1.00 1.12 2.00 1.88 1.00 1.7542 -5.87%
Adjusted Per Share Value based on latest NOSH - 296,181
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 84.57 85.11 81.54 74.68 42.06 43.15 40.54 13.03%
EPS 13.55 12.78 10.64 7.87 5.39 4.00 4.39 20.65%
DPS 4.46 6.04 3.92 2.57 4.62 2.44 1.80 16.31%
NAPS 1.1101 0.9508 0.7985 0.7404 0.692 0.3492 0.6289 9.92%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.10 0.94 0.83 0.93 0.69 0.34 0.56 -
P/RPS 1.18 1.05 0.73 0.46 0.60 0.28 0.50 15.37%
P/EPS 7.39 6.99 5.56 4.37 4.71 2.97 4.57 8.33%
EY 13.53 14.30 17.99 22.86 21.24 33.70 21.88 -7.69%
DY 4.45 6.75 6.63 7.53 18.20 20.59 8.95 -10.98%
P/NAPS 0.90 0.94 0.74 0.47 0.37 0.34 0.32 18.79%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 18/06/14 25/06/13 26/06/12 23/06/11 - 24/06/09 30/06/08 -
Price 1.05 1.09 0.84 0.90 0.00 0.37 0.48 -
P/RPS 1.13 1.22 0.73 0.45 0.00 0.30 0.42 17.92%
P/EPS 7.05 8.11 5.63 4.23 0.00 3.23 3.92 10.27%
EY 14.18 12.33 17.77 23.63 0.00 30.97 25.53 -9.33%
DY 4.67 5.83 6.55 7.78 0.00 18.92 10.44 -12.54%
P/NAPS 0.86 1.09 0.75 0.45 0.00 0.37 0.27 21.28%

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