[GLOMAC] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 6.94%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 288,601 252,752 285,368 277,048 198,682 134,636 113,601 16.80%
PBT 53,391 45,976 55,595 53,410 35,626 24,715 20,641 17.15%
Tax -19,769 -11,425 -17,437 -16,832 -10,812 -7,662 -3,061 36.44%
NP 33,622 34,551 38,158 36,578 24,814 17,053 17,580 11.40%
-
NP to SH 31,962 33,596 38,158 36,578 24,814 17,053 17,580 10.47%
-
Tax Rate 37.03% 24.85% 31.36% 31.51% 30.35% 31.00% 14.83% -
Total Cost 254,979 218,201 247,210 240,470 173,868 117,583 96,021 17.66%
-
Net Worth 208,050 360,276 332,807 277,772 250,205 233,744 224,485 -1.25%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 19,017 19,333 15,313 12,000 7,492 15,009 - -
Div Payout % 59.50% 57.55% 40.13% 32.81% 30.19% 88.01% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 208,050 360,276 332,807 277,772 250,205 233,744 224,485 -1.25%
NOSH 208,050 213,282 216,305 149,928 150,129 150,230 149,816 5.62%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 11.65% 13.67% 13.37% 13.20% 12.49% 12.67% 15.48% -
ROE 15.36% 9.33% 11.47% 13.17% 9.92% 7.30% 7.83% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 138.72 118.51 131.93 184.79 132.34 89.62 75.83 10.58%
EPS 15.36 15.75 17.64 24.40 16.53 11.35 11.73 4.59%
DPS 9.14 9.00 7.08 8.00 5.00 10.00 0.00 -
NAPS 1.00 1.6892 1.5386 1.8527 1.6666 1.5559 1.4984 -6.51%
Adjusted Per Share Value based on latest NOSH - 149,928
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 36.07 31.59 35.67 34.63 24.83 16.83 14.20 16.80%
EPS 3.99 4.20 4.77 4.57 3.10 2.13 2.20 10.42%
DPS 2.38 2.42 1.91 1.50 0.94 1.88 0.00 -
NAPS 0.26 0.4503 0.416 0.3472 0.3127 0.2921 0.2806 -1.26%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.53 0.60 0.88 1.35 0.74 0.54 0.68 -
P/RPS 0.38 0.51 0.67 0.73 0.56 0.60 0.90 -13.37%
P/EPS 3.45 3.81 4.99 5.53 4.48 4.76 5.79 -8.26%
EY 28.99 26.25 20.05 18.07 22.34 21.02 17.26 9.02%
DY 17.25 15.00 8.04 5.93 6.76 18.52 0.00 -
P/NAPS 0.53 0.36 0.57 0.73 0.44 0.35 0.45 2.76%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 28/12/05 23/12/04 19/12/03 26/12/02 21/12/01 - -
Price 0.61 0.50 1.01 1.27 0.63 0.85 0.00 -
P/RPS 0.44 0.42 0.77 0.69 0.48 0.95 0.00 -
P/EPS 3.97 3.17 5.73 5.21 3.81 7.49 0.00 -
EY 25.18 31.50 17.47 19.21 26.24 13.35 0.00 -
DY 14.98 18.00 7.01 6.30 7.94 11.76 0.00 -
P/NAPS 0.61 0.30 0.66 0.69 0.38 0.55 0.00 -

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
Post a Comment