[GLOMAC] YoY TTM Result on 31-Oct-2012 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 0.17%
YoY- 20.82%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 549,476 551,417 713,535 675,214 592,935 449,342 309,334 10.04%
PBT 150,528 125,876 169,422 161,947 134,615 103,576 63,365 15.50%
Tax -47,681 -41,975 -45,245 -44,247 -37,092 -24,406 -17,382 18.30%
NP 102,847 83,901 124,177 117,700 97,523 79,170 45,983 14.35%
-
NP to SH 91,597 79,064 120,688 88,433 73,191 54,648 34,132 17.87%
-
Tax Rate 31.68% 33.35% 26.71% 27.32% 27.55% 23.56% 27.43% -
Total Cost 446,629 467,516 589,358 557,514 495,412 370,172 263,351 9.19%
-
Net Worth 965,938 902,459 858,203 724,555 617,709 291,911 522,167 10.79%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 30,690 35,669 48,305 31,401 20,564 25,116 19,559 7.79%
Div Payout % 33.51% 45.11% 40.02% 35.51% 28.10% 45.96% 57.30% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 965,938 902,459 858,203 724,555 617,709 291,911 522,167 10.79%
NOSH 715,510 727,790 727,291 683,542 582,745 291,911 285,337 16.55%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 18.72% 15.22% 17.40% 17.43% 16.45% 17.62% 14.87% -
ROE 9.48% 8.76% 14.06% 12.21% 11.85% 18.72% 6.54% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 76.79 75.77 98.11 98.78 101.75 153.93 108.41 -5.58%
EPS 12.80 10.86 16.59 12.94 12.56 18.72 11.96 1.13%
DPS 4.25 4.90 6.64 4.59 3.53 8.50 6.85 -7.64%
NAPS 1.35 1.24 1.18 1.06 1.06 1.00 1.83 -4.94%
Adjusted Per Share Value based on latest NOSH - 683,542
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 68.68 68.92 89.18 84.39 74.11 56.16 38.66 10.04%
EPS 11.45 9.88 15.08 11.05 9.15 6.83 4.27 17.85%
DPS 3.84 4.46 6.04 3.92 2.57 3.14 2.44 7.84%
NAPS 1.2073 1.1279 1.0726 0.9056 0.7721 0.3648 0.6526 10.79%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.91 1.11 1.13 0.85 0.85 0.80 0.62 -
P/RPS 1.18 1.47 1.15 0.86 0.84 0.52 0.57 12.88%
P/EPS 7.11 10.22 6.81 6.57 6.77 4.27 5.18 5.41%
EY 14.07 9.79 14.69 15.22 14.78 23.40 19.29 -5.12%
DY 4.67 4.41 5.88 5.40 4.15 10.63 11.06 -13.37%
P/NAPS 0.67 0.90 0.96 0.80 0.80 0.80 0.34 11.96%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 - 22/12/09 -
Price 0.905 1.05 1.10 0.81 0.82 0.00 0.60 -
P/RPS 1.18 1.39 1.12 0.82 0.81 0.00 0.55 13.56%
P/EPS 7.07 9.67 6.63 6.26 6.53 0.00 5.02 5.87%
EY 14.15 10.35 15.09 15.97 15.32 0.00 19.94 -5.55%
DY 4.70 4.67 6.04 5.67 4.30 0.00 11.42 -13.74%
P/NAPS 0.67 0.85 0.93 0.76 0.77 0.00 0.33 12.52%

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