[GLOMAC] YoY TTM Result on 31-Oct-2011 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 12.09%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 551,417 713,535 675,214 592,935 449,342 309,334 328,413 9.01%
PBT 125,876 169,422 161,947 134,615 103,576 63,365 44,488 18.91%
Tax -41,975 -45,245 -44,247 -37,092 -24,406 -17,382 -14,789 18.98%
NP 83,901 124,177 117,700 97,523 79,170 45,983 29,699 18.88%
-
NP to SH 79,064 120,688 88,433 73,191 54,648 34,132 29,385 17.92%
-
Tax Rate 33.35% 26.71% 27.32% 27.55% 23.56% 27.43% 33.24% -
Total Cost 467,516 589,358 557,514 495,412 370,172 263,351 298,714 7.74%
-
Net Worth 902,459 858,203 724,555 617,709 291,911 522,167 511,445 9.92%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div 35,669 48,305 31,401 20,564 25,116 19,559 14,372 16.34%
Div Payout % 45.11% 40.02% 35.51% 28.10% 45.96% 57.30% 48.91% -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 902,459 858,203 724,555 617,709 291,911 522,167 511,445 9.92%
NOSH 727,790 727,291 683,542 582,745 291,911 285,337 281,788 17.12%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 15.22% 17.40% 17.43% 16.45% 17.62% 14.87% 9.04% -
ROE 8.76% 14.06% 12.21% 11.85% 18.72% 6.54% 5.75% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 75.77 98.11 98.78 101.75 153.93 108.41 116.55 -6.92%
EPS 10.86 16.59 12.94 12.56 18.72 11.96 10.43 0.67%
DPS 4.90 6.64 4.59 3.53 8.50 6.85 5.10 -0.66%
NAPS 1.24 1.18 1.06 1.06 1.00 1.83 1.815 -6.14%
Adjusted Per Share Value based on latest NOSH - 582,745
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 68.92 89.18 84.39 74.11 56.16 38.66 41.05 9.01%
EPS 9.88 15.08 11.05 9.15 6.83 4.27 3.67 17.93%
DPS 4.46 6.04 3.92 2.57 3.14 2.44 1.80 16.31%
NAPS 1.1279 1.0726 0.9056 0.7721 0.3648 0.6526 0.6392 9.92%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 1.11 1.13 0.85 0.85 0.80 0.62 0.23 -
P/RPS 1.47 1.15 0.86 0.84 0.52 0.57 0.20 39.41%
P/EPS 10.22 6.81 6.57 6.77 4.27 5.18 2.21 29.06%
EY 9.79 14.69 15.22 14.78 23.40 19.29 45.34 -22.53%
DY 4.41 5.88 5.40 4.15 10.63 11.06 22.18 -23.59%
P/NAPS 0.90 0.96 0.80 0.80 0.80 0.34 0.13 38.03%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 03/12/14 03/12/13 03/12/12 02/12/11 - 22/12/09 19/12/08 -
Price 1.05 1.10 0.81 0.82 0.00 0.60 0.25 -
P/RPS 1.39 1.12 0.82 0.81 0.00 0.55 0.21 37.00%
P/EPS 9.67 6.63 6.26 6.53 0.00 5.02 2.40 26.13%
EY 10.35 15.09 15.97 15.32 0.00 19.94 41.71 -20.72%
DY 4.67 6.04 5.67 4.30 0.00 11.42 20.40 -21.77%
P/NAPS 0.85 0.93 0.76 0.77 0.00 0.33 0.14 35.04%

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