[GLOMAC] YoY TTM Result on 31-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 10.55%
YoY- 32.39%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 689,777 561,687 547,113 292,148 323,726 361,259 279,373 16.24%
PBT 156,031 137,445 126,388 67,441 47,155 64,768 57,105 18.21%
Tax -43,853 -35,250 -33,798 -15,534 -14,849 -16,803 -22,671 11.61%
NP 112,178 102,195 92,590 51,907 32,306 47,965 34,434 21.73%
-
NP to SH 91,910 78,555 60,523 38,939 29,412 47,114 32,555 18.86%
-
Tax Rate 28.11% 25.65% 26.74% 23.03% 31.49% 25.94% 39.70% -
Total Cost 577,599 459,492 454,523 240,241 291,420 313,294 244,939 15.35%
-
Net Worth 794,883 594,320 584,884 0 516,834 509,124 207,375 25.07%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 37,364 23,119 26,412 23,728 12,721 19,005 18,811 12.10%
Div Payout % 40.65% 29.43% 43.64% 60.94% 43.25% 40.34% 57.78% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 794,883 594,320 584,884 0 516,834 509,124 207,375 25.07%
NOSH 722,621 571,462 292,442 296,601 279,415 287,885 207,375 23.10%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 16.26% 18.19% 16.92% 17.77% 9.98% 13.28% 12.33% -
ROE 11.56% 13.22% 10.35% 0.00% 5.69% 9.25% 15.70% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 95.45 98.29 187.08 98.50 115.86 125.49 134.72 -5.57%
EPS 12.72 13.75 20.70 13.13 10.53 16.37 15.70 -3.44%
DPS 5.17 4.05 9.00 8.00 4.55 6.60 9.00 -8.81%
NAPS 1.10 1.04 2.00 0.00 1.8497 1.7685 1.00 1.59%
Adjusted Per Share Value based on latest NOSH - 296,601
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 86.21 70.20 68.38 36.51 40.46 45.15 34.92 16.23%
EPS 11.49 9.82 7.56 4.87 3.68 5.89 4.07 18.86%
DPS 4.67 2.89 3.30 2.97 1.59 2.38 2.35 12.11%
NAPS 0.9935 0.7428 0.731 0.00 0.646 0.6363 0.2592 25.07%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.855 0.83 0.90 0.68 0.25 0.67 0.67 -
P/RPS 0.90 0.84 0.48 0.69 0.22 0.53 0.50 10.28%
P/EPS 6.72 6.04 4.35 5.18 2.38 4.09 4.27 7.84%
EY 14.88 16.56 23.00 19.31 42.11 24.43 23.43 -7.28%
DY 6.05 4.87 10.00 11.76 18.21 9.85 13.43 -12.43%
P/NAPS 0.78 0.80 0.45 0.00 0.14 0.38 0.67 2.56%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/13 22/03/12 31/03/11 - 24/03/09 28/03/08 28/03/07 -
Price 0.985 0.87 0.89 0.00 0.25 0.57 0.77 -
P/RPS 1.03 0.89 0.48 0.00 0.22 0.45 0.57 10.35%
P/EPS 7.74 6.33 4.30 0.00 2.38 3.48 4.90 7.90%
EY 12.91 15.80 23.25 0.00 42.11 28.71 20.39 -7.32%
DY 5.25 4.65 10.11 0.00 18.21 11.58 11.69 -12.47%
P/NAPS 0.90 0.84 0.45 0.00 0.14 0.32 0.77 2.63%

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