[GLOMAC] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 3.93%
YoY- 17.0%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Revenue 596,651 478,653 737,405 689,777 561,687 547,113 306,965 11.70%
PBT 142,226 132,902 167,843 156,031 137,445 126,388 64,162 14.17%
Tax -41,335 -46,738 -46,495 -43,853 -35,250 -33,798 -16,500 16.52%
NP 100,891 86,164 121,348 112,178 102,195 92,590 47,662 13.30%
-
NP to SH 87,882 79,751 118,034 91,910 78,555 60,523 35,224 16.44%
-
Tax Rate 29.06% 35.17% 27.70% 28.11% 25.65% 26.74% 25.72% -
Total Cost 495,760 392,489 616,057 577,599 459,492 454,523 259,303 11.39%
-
Net Worth 976,916 919,943 880,740 794,883 594,320 584,884 554,645 9.88%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Div 30,569 33,778 43,003 37,364 23,119 26,412 24,437 3.79%
Div Payout % 34.78% 42.36% 36.43% 40.65% 29.43% 43.64% 69.38% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Net Worth 976,916 919,943 880,740 794,883 594,320 584,884 554,645 9.88%
NOSH 718,321 724,365 727,884 722,621 571,462 292,442 296,601 15.86%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
NP Margin 16.91% 18.00% 16.46% 16.26% 18.19% 16.92% 15.53% -
ROE 9.00% 8.67% 13.40% 11.56% 13.22% 10.35% 6.35% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 83.06 66.08 101.31 95.45 98.29 187.08 103.49 -3.59%
EPS 12.23 11.01 16.22 12.72 13.75 20.70 11.88 0.48%
DPS 4.25 4.65 5.91 5.17 4.05 9.00 8.24 -10.43%
NAPS 1.36 1.27 1.21 1.10 1.04 2.00 1.87 -5.16%
Adjusted Per Share Value based on latest NOSH - 722,621
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 74.57 59.82 92.17 86.21 70.20 68.38 38.37 11.69%
EPS 10.98 9.97 14.75 11.49 9.82 7.56 4.40 16.44%
DPS 3.82 4.22 5.37 4.67 2.89 3.30 3.05 3.81%
NAPS 1.221 1.1498 1.1008 0.9935 0.7428 0.731 0.6932 9.88%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.835 0.99 1.10 0.855 0.83 0.90 0.68 -
P/RPS 1.01 1.50 1.09 0.90 0.84 0.48 0.66 7.34%
P/EPS 6.83 8.99 6.78 6.72 6.04 4.35 5.73 2.96%
EY 14.65 11.12 14.74 14.88 16.56 23.00 17.46 -2.87%
DY 5.09 4.70 5.37 6.05 4.87 10.00 12.12 -13.45%
P/NAPS 0.61 0.78 0.91 0.78 0.80 0.45 0.36 9.17%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 -
Price 0.83 1.02 1.10 0.985 0.87 0.89 0.64 -
P/RPS 1.00 1.54 1.09 1.03 0.89 0.48 0.62 8.28%
P/EPS 6.78 9.26 6.78 7.74 6.33 4.30 5.39 3.89%
EY 14.74 10.79 14.74 12.91 15.80 23.25 18.56 -3.76%
DY 5.12 4.56 5.37 5.25 4.65 10.11 12.87 -14.22%
P/NAPS 0.61 0.80 0.91 0.90 0.84 0.45 0.34 10.22%

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