[GLOMAC] YoY TTM Result on 30-Apr-2012 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 8.41%
YoY- 35.22%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 473,254 676,661 680,934 652,406 597,478 336,533 345,266 5.39%
PBT 142,818 157,281 153,518 161,067 129,492 75,727 56,240 16.79%
Tax -47,266 -44,393 -45,264 -41,475 -36,761 -16,673 -17,430 18.07%
NP 95,552 112,888 108,254 119,592 92,731 59,054 38,810 16.19%
-
NP to SH 87,016 108,380 102,274 85,160 62,981 43,161 32,014 18.12%
-
Tax Rate 33.10% 28.23% 29.48% 25.75% 28.39% 22.02% 30.99% -
Total Cost 377,702 563,773 572,680 532,814 504,747 277,479 306,456 3.54%
-
Net Worth 943,393 888,143 760,756 638,859 592,362 553,644 279,418 22.47%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 30,690 35,669 48,305 31,401 20,564 36,980 19,559 7.79%
Div Payout % 35.27% 32.91% 47.23% 36.87% 32.65% 85.68% 61.10% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 943,393 888,143 760,756 638,859 592,362 553,644 279,418 22.47%
NOSH 720,147 727,986 760,756 570,410 296,181 294,491 279,418 17.08%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 20.19% 16.68% 15.90% 18.33% 15.52% 17.55% 11.24% -
ROE 9.22% 12.20% 13.44% 13.33% 10.63% 7.80% 11.46% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 65.72 92.95 89.51 114.37 201.73 114.28 123.57 -9.98%
EPS 12.08 14.89 13.44 14.93 21.26 14.66 11.46 0.88%
DPS 4.25 4.90 6.35 5.51 7.00 12.56 7.00 -7.97%
NAPS 1.31 1.22 1.00 1.12 2.00 1.88 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 570,410
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 59.15 84.57 85.11 81.54 74.68 42.06 43.15 5.39%
EPS 10.88 13.55 12.78 10.64 7.87 5.39 4.00 18.13%
DPS 3.84 4.46 6.04 3.92 2.57 4.62 2.44 7.84%
NAPS 1.1791 1.1101 0.9508 0.7985 0.7404 0.692 0.3492 22.47%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.96 1.10 0.94 0.83 0.93 0.69 0.34 -
P/RPS 1.46 1.18 1.05 0.73 0.46 0.60 0.28 31.66%
P/EPS 7.94 7.39 6.99 5.56 4.37 4.71 2.97 17.79%
EY 12.59 13.53 14.30 17.99 22.86 21.24 33.70 -15.12%
DY 4.43 4.45 6.75 6.63 7.53 18.20 20.59 -22.58%
P/NAPS 0.73 0.90 0.94 0.74 0.47 0.37 0.34 13.57%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 - 24/06/09 -
Price 0.795 1.05 1.09 0.84 0.90 0.00 0.37 -
P/RPS 1.21 1.13 1.22 0.73 0.45 0.00 0.30 26.15%
P/EPS 6.58 7.05 8.11 5.63 4.23 0.00 3.23 12.58%
EY 15.20 14.18 12.33 17.77 23.63 0.00 30.97 -11.18%
DY 5.35 4.67 5.83 6.55 7.78 0.00 18.92 -18.97%
P/NAPS 0.61 0.86 1.09 0.75 0.45 0.00 0.37 8.68%

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