[GLOMAC] YoY TTM Result on 31-Jul-2007 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 21.27%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 387,209 324,705 321,401 322,974 291,733 243,151 298,158 4.44%
PBT 88,841 62,210 44,251 60,603 57,057 46,048 57,252 7.59%
Tax -20,006 -18,481 -13,870 -20,258 -18,252 -11,335 -18,772 1.06%
NP 68,835 43,729 30,381 40,345 38,805 34,713 38,480 10.17%
-
NP to SH 49,416 32,551 31,880 39,037 37,428 34,157 38,480 4.25%
-
Tax Rate 22.52% 29.71% 31.34% 33.43% 31.99% 24.62% 32.79% -
Total Cost 318,374 280,976 291,020 282,629 252,928 208,438 259,678 3.45%
-
Net Worth 567,304 524,450 512,062 408,088 382,808 214,068 330,846 9.39%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 36,980 19,559 14,372 18,663 19,017 19,333 15,313 15.82%
Div Payout % 74.83% 60.09% 45.08% 47.81% 50.81% 56.60% 39.80% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 567,304 524,450 512,062 408,088 382,808 214,068 330,846 9.39%
NOSH 292,424 278,963 285,860 209,243 209,059 214,068 216,437 5.14%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 17.78% 13.47% 9.45% 12.49% 13.30% 14.28% 12.91% -
ROE 8.71% 6.21% 6.23% 9.57% 9.78% 15.96% 11.63% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 132.41 116.40 112.43 154.35 139.55 113.59 137.76 -0.65%
EPS 16.90 11.67 11.15 18.66 17.90 15.96 17.78 -0.84%
DPS 12.50 7.00 5.03 9.00 9.10 9.00 7.08 9.93%
NAPS 1.94 1.88 1.7913 1.9503 1.8311 1.00 1.5286 4.05%
Adjusted Per Share Value based on latest NOSH - 209,243
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 48.40 40.58 40.17 40.37 36.46 30.39 37.27 4.44%
EPS 6.18 4.07 3.98 4.88 4.68 4.27 4.81 4.26%
DPS 4.62 2.44 1.80 2.33 2.38 2.42 1.91 15.85%
NAPS 0.7091 0.6555 0.64 0.5101 0.4785 0.2676 0.4135 9.40%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.69 0.47 0.38 0.92 0.60 0.75 1.22 -
P/RPS 0.52 0.40 0.34 0.60 0.43 0.66 0.89 -8.56%
P/EPS 4.08 4.03 3.41 4.93 3.35 4.70 6.86 -8.29%
EY 24.49 24.83 29.35 20.28 29.84 21.27 14.57 9.03%
DY 18.12 14.89 13.23 9.78 15.16 12.00 5.80 20.89%
P/NAPS 0.36 0.25 0.21 0.47 0.33 0.75 0.80 -12.45%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date - 28/09/09 24/09/08 26/09/07 27/09/06 28/09/05 27/09/04 -
Price 0.00 0.61 0.31 0.68 0.52 0.65 0.88 -
P/RPS 0.00 0.52 0.28 0.44 0.37 0.57 0.64 -
P/EPS 0.00 5.23 2.78 3.64 2.90 4.07 4.95 -
EY 0.00 19.13 35.98 27.44 34.43 24.55 20.20 -
DY 0.00 11.48 16.22 13.24 17.49 13.85 8.04 -
P/NAPS 0.00 0.32 0.17 0.35 0.28 0.65 0.58 -

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