[GLOMAC] YoY TTM Result on 31-Oct-2004 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- -0.84%
YoY- 4.32%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 334,863 288,601 252,752 285,368 277,048 198,682 134,636 16.39%
PBT 65,674 53,391 45,976 55,595 53,410 35,626 24,715 17.68%
Tax -19,480 -19,769 -11,425 -17,437 -16,832 -10,812 -7,662 16.81%
NP 46,194 33,622 34,551 38,158 36,578 24,814 17,053 18.05%
-
NP to SH 45,092 31,962 33,596 38,158 36,578 24,814 17,053 17.58%
-
Tax Rate 29.66% 37.03% 24.85% 31.36% 31.51% 30.35% 31.00% -
Total Cost 288,669 254,979 218,201 247,210 240,470 173,868 117,583 16.13%
-
Net Worth 407,933 208,050 360,276 332,807 277,772 250,205 233,744 9.72%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 18,663 19,017 19,333 15,313 12,000 7,492 15,009 3.69%
Div Payout % 41.39% 59.50% 57.55% 40.13% 32.81% 30.19% 88.01% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 407,933 208,050 360,276 332,807 277,772 250,205 233,744 9.72%
NOSH 235,391 208,050 213,282 216,305 149,928 150,129 150,230 7.76%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 13.79% 11.65% 13.67% 13.37% 13.20% 12.49% 12.67% -
ROE 11.05% 15.36% 9.33% 11.47% 13.17% 9.92% 7.30% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 142.26 138.72 118.51 131.93 184.79 132.34 89.62 8.00%
EPS 19.16 15.36 15.75 17.64 24.40 16.53 11.35 9.11%
DPS 7.93 9.14 9.00 7.08 8.00 5.00 10.00 -3.79%
NAPS 1.733 1.00 1.6892 1.5386 1.8527 1.6666 1.5559 1.81%
Adjusted Per Share Value based on latest NOSH - 216,305
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 41.85 36.07 31.59 35.67 34.63 24.83 16.83 16.38%
EPS 5.64 3.99 4.20 4.77 4.57 3.10 2.13 17.61%
DPS 2.33 2.38 2.42 1.91 1.50 0.94 1.88 3.63%
NAPS 0.5099 0.26 0.4503 0.416 0.3472 0.3127 0.2921 9.72%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.68 0.53 0.60 0.88 1.35 0.74 0.54 -
P/RPS 0.48 0.38 0.51 0.67 0.73 0.56 0.60 -3.64%
P/EPS 3.55 3.45 3.81 4.99 5.53 4.48 4.76 -4.76%
EY 28.17 28.99 26.25 20.05 18.07 22.34 21.02 4.99%
DY 11.66 17.25 15.00 8.04 5.93 6.76 18.52 -7.41%
P/NAPS 0.39 0.53 0.36 0.57 0.73 0.44 0.35 1.81%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 19/12/07 22/12/06 28/12/05 23/12/04 19/12/03 26/12/02 21/12/01 -
Price 0.64 0.61 0.50 1.01 1.27 0.63 0.85 -
P/RPS 0.45 0.44 0.42 0.77 0.69 0.48 0.95 -11.70%
P/EPS 3.34 3.97 3.17 5.73 5.21 3.81 7.49 -12.58%
EY 29.93 25.18 31.50 17.47 19.21 26.24 13.35 14.39%
DY 12.39 14.98 18.00 7.01 6.30 7.94 11.76 0.87%
P/NAPS 0.37 0.61 0.30 0.66 0.69 0.38 0.55 -6.39%

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