[GLOMAC] YoY TTM Result on 31-Jan-2009 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 0.09%
YoY- -37.57%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 547,113 292,148 306,965 323,726 361,259 279,373 256,233 16.37%
PBT 126,388 67,441 64,162 47,155 64,768 57,105 44,851 23.00%
Tax -33,798 -15,534 -16,500 -14,849 -16,803 -22,671 -13,164 20.74%
NP 92,590 51,907 47,662 32,306 47,965 34,434 31,687 23.90%
-
NP to SH 60,523 38,939 35,224 29,412 47,114 32,555 30,709 14.52%
-
Tax Rate 26.74% 23.03% 25.72% 31.49% 25.94% 39.70% 29.35% -
Total Cost 454,523 240,241 259,303 291,420 313,294 244,939 224,546 15.13%
-
Net Worth 584,884 0 554,645 516,834 509,124 207,375 387,053 8.60%
Dividend
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 26,412 23,728 24,437 12,721 19,005 18,811 19,237 6.54%
Div Payout % 43.64% 60.94% 69.38% 43.25% 40.34% 57.78% 62.64% -
Equity
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 584,884 0 554,645 516,834 509,124 207,375 387,053 8.60%
NOSH 292,442 296,601 296,601 279,415 287,885 207,375 212,514 6.58%
Ratio Analysis
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.92% 17.77% 15.53% 9.98% 13.28% 12.33% 12.37% -
ROE 10.35% 0.00% 6.35% 5.69% 9.25% 15.70% 7.93% -
Per Share
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 187.08 98.50 103.49 115.86 125.49 134.72 120.57 9.17%
EPS 20.70 13.13 11.88 10.53 16.37 15.70 14.45 7.44%
DPS 9.00 8.00 8.24 4.55 6.60 9.00 9.00 0.00%
NAPS 2.00 0.00 1.87 1.8497 1.7685 1.00 1.8213 1.88%
Adjusted Per Share Value based on latest NOSH - 279,415
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 68.38 36.51 38.37 40.46 45.15 34.92 32.03 16.36%
EPS 7.56 4.87 4.40 3.68 5.89 4.07 3.84 14.50%
DPS 3.30 2.97 3.05 1.59 2.38 2.35 2.40 6.57%
NAPS 0.731 0.00 0.6932 0.646 0.6363 0.2592 0.4838 8.60%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/11 29/01/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.90 0.68 0.68 0.25 0.67 0.67 0.56 -
P/RPS 0.48 0.69 0.66 0.22 0.53 0.50 0.46 0.85%
P/EPS 4.35 5.18 5.73 2.38 4.09 4.27 3.88 2.31%
EY 23.00 19.31 17.46 42.11 24.43 23.43 25.80 -2.27%
DY 10.00 11.76 12.12 18.21 9.85 13.43 16.07 -9.04%
P/NAPS 0.45 0.00 0.36 0.14 0.38 0.67 0.31 7.73%
Price Multiplier on Announcement Date
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 - 23/03/10 24/03/09 28/03/08 28/03/07 28/03/06 -
Price 0.89 0.00 0.64 0.25 0.57 0.77 0.62 -
P/RPS 0.48 0.00 0.62 0.22 0.45 0.57 0.51 -1.20%
P/EPS 4.30 0.00 5.39 2.38 3.48 4.90 4.29 0.04%
EY 23.25 0.00 18.56 42.11 28.71 20.39 23.31 -0.05%
DY 10.11 0.00 12.87 18.21 11.58 11.69 14.52 -6.98%
P/NAPS 0.45 0.00 0.34 0.14 0.32 0.77 0.34 5.76%

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