[GLOMAC] YoY TTM Result on 31-Jul-2010 [#1]

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
TTM Result
Revenue	682,136	685,645	598,998	387,209	324,705	321,401	322,974	13.25%
YoY %	-0.51%	14.47%	54.70%	19.25%	1.03%	-0.49%	-	-
Horiz. %	211.20%	212.29%	185.46%	119.89%	100.54%	99.51%	100.00%	-
PBT	154,171	162,581	132,380	88,841	62,210	44,251	60,603	16.82%
YoY %	-5.17%	22.81%	49.01%	42.81%	40.58%	-26.98%	-	-
Horiz. %	254.39%	268.27%	218.44%	146.60%	102.65%	73.02%	100.00%	-
Tax	-44,731	-42,823	-38,064	-20,006	-18,481	-13,870	-20,258	14.09%
YoY %	-4.46%	-12.50%	-90.26%	-8.25%	-33.24%	31.53%	-	-
Horiz. %	220.81%	211.39%	187.90%	98.76%	91.23%	68.47%	100.00%	-
NP	109,440	119,758	94,316	68,835	43,729	30,381	40,345	18.07%
YoY %	-8.62%	26.98%	37.02%	57.41%	43.94%	-24.70%	-	-
Horiz. %	271.26%	296.83%	233.77%	170.62%	108.39%	75.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,411	88,285	65,295	49,416	32,551	31,880	39,037	17.98%
YoY %	19.40%	35.21%	32.13%	51.81%	2.10%	-18.33%	-	-
Horiz. %	270.03%	226.16%	167.26%	126.59%	83.38%	81.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.01%	26.34%	28.75%	22.52%	29.71%	31.34%	33.43%	-
YoY %	10.14%	-8.38%	27.66%	-24.20%	-5.20%	-6.25%	-	-
Horiz. %	86.78%	78.79%	86.00%	67.36%	88.87%	93.75%	100.00%	-
Total Cost	572,696	565,887	504,682	318,374	280,976	291,020	282,629	12.47%
YoY %	1.20%	12.13%	58.52%	13.31%	-3.45%	2.97%	-	-
Horiz. %	202.63%	200.22%	178.57%	112.65%	99.42%	102.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	830,690	609,561	585,934	567,304	524,450	512,062	408,088	12.56%
YoY %	36.28%	4.03%	3.28%	8.17%	2.42%	25.48%	-	-
Horiz. %	203.56%	149.37%	143.58%	139.02%	128.51%	125.48%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	48,305	31,401	20,564	36,980	19,559	14,372	18,663	17.15%
YoY %	53.83%	52.70%	-44.39%	89.07%	36.09%	-22.99%	-	-
Horiz. %	258.83%	168.25%	110.19%	198.15%	104.80%	77.01%	100.00%	-
Div Payout %	45.83%	35.57%	31.49%	74.83%	60.09%	45.08%	47.81%	-
YoY %	28.84%	12.96%	-57.92%	24.53%	33.30%	-5.71%	-	-
Horiz. %	95.86%	74.40%	65.86%	156.52%	125.69%	94.29%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	830,690	609,561	585,934	567,304	524,450	512,062	408,088	12.56%
YoY %	36.28%	4.03%	3.28%	8.17%	2.42%	25.48%	-	-
Horiz. %	203.56%	149.37%	143.58%	139.02%	128.51%	125.48%	100.00%	-
NOSH	716,112	564,408	292,967	292,424	278,963	285,860	209,243	22.73%
YoY %	26.88%	92.65%	0.19%	4.83%	-2.41%	36.62%	-	-
Horiz. %	342.24%	269.74%	140.01%	139.75%	133.32%	136.62%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	16.04%	17.47%	15.75%	17.78%	13.47%	9.45%	12.49%	-
YoY %	-8.19%	10.92%	-11.42%	32.00%	42.54%	-24.34%	-	-
Horiz. %	128.42%	139.87%	126.10%	142.35%	107.85%	75.66%	100.00%	-
ROE	12.69%	14.48%	11.14%	8.71%	6.21%	6.23%	9.57%	-
YoY %	-12.36%	29.98%	27.90%	40.26%	-0.32%	-34.90%	-	-
Horiz. %	132.60%	151.31%	116.41%	91.01%	64.89%	65.10%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	95.26	121.48	204.46	132.41	116.40	112.43	154.35	-7.72%
YoY %	-21.58%	-40.58%	54.41%	13.75%	3.53%	-27.16%	-	-
Horiz. %	61.72%	78.70%	132.47%	85.79%	75.41%	72.84%	100.00%	-
EPS	14.72	15.64	22.29	16.90	11.67	11.15	18.66	-3.87%
YoY %	-5.88%	-29.83%	31.89%	44.82%	4.66%	-40.25%	-	-
Horiz. %	78.89%	83.82%	119.45%	90.57%	62.54%	59.75%	100.00%	-
DPS	6.75	5.56	7.00	12.50	7.00	5.03	9.00	-4.67%
YoY %	21.40%	-20.57%	-44.00%	78.57%	39.17%	-44.11%	-	-
Horiz. %	75.00%	61.78%	77.78%	138.89%	77.78%	55.89%	100.00%	-
NAPS	1.16	1.08	2.00	1.94	1.88	1.7913	1.9503	-8.28%
YoY %	7.41%	-46.00%	3.09%	3.19%	4.95%	-8.15%	-	-
Horiz. %	59.48%	55.38%	102.55%	99.47%	96.40%	91.85%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 292,424
RPS	85.26	85.70	74.87	48.40	40.58	40.17	40.37	13.25%
YoY %	-0.51%	14.47%	54.69%	19.27%	1.02%	-0.50%	-	-
Horiz. %	211.20%	212.29%	185.46%	119.89%	100.52%	99.50%	100.00%	-
EPS	13.17	11.03	8.16	6.18	4.07	3.98	4.88	17.97%
YoY %	19.40%	35.17%	32.04%	51.84%	2.26%	-18.44%	-	-
Horiz. %	269.88%	226.02%	167.21%	126.64%	83.40%	81.56%	100.00%	-
DPS	6.04	3.92	2.57	4.62	2.44	1.80	2.33	17.18%
YoY %	54.08%	52.53%	-44.37%	89.34%	35.56%	-22.75%	-	-
Horiz. %	259.23%	168.24%	110.30%	198.28%	104.72%	77.25%	100.00%	-
NAPS	1.0382	0.7619	0.7323	0.7091	0.6555	0.64	0.5101	12.56%
YoY %	36.26%	4.04%	3.27%	8.18%	2.42%	25.47%	-	-
Horiz. %	203.53%	149.36%	143.56%	139.01%	128.50%	125.47%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	1.20	0.85	0.89	0.69	0.47	0.38	0.92	-
P/RPS	1.26	0.70	0.44	0.52	0.40	0.34	0.60	13.14%
YoY %	80.00%	59.09%	-15.38%	30.00%	17.65%	-43.33%	-	-
Horiz. %	210.00%	116.67%	73.33%	86.67%	66.67%	56.67%	100.00%	-
P/EPS	8.15	5.43	3.99	4.08	4.03	3.41	4.93	8.73%
YoY %	50.09%	36.09%	-2.21%	1.24%	18.18%	-30.83%	-	-
Horiz. %	165.31%	110.14%	80.93%	82.76%	81.74%	69.17%	100.00%	-
EY	12.27	18.40	25.04	24.49	24.83	29.35	20.28	-8.02%
YoY %	-33.32%	-26.52%	2.25%	-1.37%	-15.40%	44.72%	-	-
Horiz. %	60.50%	90.73%	123.47%	120.76%	122.44%	144.72%	100.00%	-
DY	5.62	6.55	7.87	18.12	14.89	13.23	9.78	-8.81%
YoY %	-14.20%	-16.77%	-56.57%	21.69%	12.55%	35.28%	-	-
Horiz. %	57.46%	66.97%	80.47%	185.28%	152.25%	135.28%	100.00%	-
P/NAPS	1.03	0.79	0.45	0.36	0.25	0.21	0.47	13.95%
YoY %	30.38%	75.56%	25.00%	44.00%	19.05%	-55.32%	-	-
Horiz. %	219.15%	168.09%	95.74%	76.60%	53.19%	44.68%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	23/09/13	26/09/12	21/09/11	-	28/09/09	24/09/08	26/09/07	-
Price	1.17	0.79	0.75	0.00	0.61	0.31	0.68	-
P/RPS	1.23	0.65	0.37	0.00	0.52	0.28	0.44	18.66%
YoY %	89.23%	75.68%	0.00%	0.00%	85.71%	-36.36%	-	-
Horiz. %	279.55%	147.73%	84.09%	0.00%	118.18%	63.64%	100.00%	-
P/EPS	7.95	5.05	3.37	0.00	5.23	2.78	3.64	13.89%
YoY %	57.43%	49.85%	0.00%	0.00%	88.13%	-23.63%	-	-
Horiz. %	218.41%	138.74%	92.58%	0.00%	143.68%	76.37%	100.00%	-
EY	12.58	19.80	29.72	0.00	19.13	35.98	27.44	-12.17%
YoY %	-36.46%	-33.38%	0.00%	0.00%	-46.83%	31.12%	-	-
Horiz. %	45.85%	72.16%	108.31%	0.00%	69.72%	131.12%	100.00%	-
DY	5.77	7.04	9.33	0.00	11.48	16.22	13.24	-12.91%
YoY %	-18.04%	-24.54%	0.00%	0.00%	-29.22%	22.51%	-	-
Horiz. %	43.58%	53.17%	70.47%	0.00%	86.71%	122.51%	100.00%	-
P/NAPS	1.01	0.73	0.38	0.00	0.32	0.17	0.35	19.29%
YoY %	38.36%	92.11%	0.00%	0.00%	88.24%	-51.43%	-	-
Horiz. %	288.57%	208.57%	108.57%	0.00%	91.43%	48.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos