Highlights

[GLOMAC] QoQ Quarter Result on 2011-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 23-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -9.09%    YoY -     19.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 145,287 134,834 127,830 153,736 176,535 140,897 126,310 9.75%
  QoQ % 7.75% 5.48% -16.85% -12.91% 25.29% 11.55% -
  Horiz. % 115.02% 106.75% 101.20% 121.71% 139.76% 111.55% 100.00%
PBT 42,950 34,278 32,353 27,864 40,120 32,043 29,465 28.47%
  QoQ % 25.30% 5.95% 16.11% -30.55% 25.21% 8.75% -
  Horiz. % 145.77% 116.33% 109.80% 94.57% 136.16% 108.75% 100.00%
Tax -11,052 -6,930 -8,723 -8,545 -12,894 -7,902 -7,420 30.33%
  QoQ % -59.48% 20.55% -2.08% 33.73% -63.17% -6.50% -
  Horiz. % 148.95% 93.40% 117.56% 115.16% 173.77% 106.50% 100.00%
NP 31,898 27,348 23,630 19,319 27,226 24,141 22,045 27.84%
  QoQ % 16.64% 15.73% 22.31% -29.04% 12.78% 9.51% -
  Horiz. % 144.69% 124.06% 107.19% 87.63% 123.50% 109.51% 100.00%
NP to SH 21,887 23,776 17,871 15,021 16,523 15,880 15,557 25.48%
  QoQ % -7.94% 33.04% 18.97% -9.09% 4.05% 2.08% -
  Horiz. % 140.69% 152.83% 114.87% 96.55% 106.21% 102.08% 100.00%
Tax Rate 25.73 % 20.22 % 26.96 % 30.67 % 32.14 % 24.66 % 25.18 % 1.45%
  QoQ % 27.25% -25.00% -12.10% -4.57% 30.33% -2.07% -
  Horiz. % 102.18% 80.30% 107.07% 121.80% 127.64% 97.93% 100.00%
Total Cost 113,389 107,486 104,200 134,417 149,309 116,756 104,265 5.74%
  QoQ % 5.49% 3.15% -22.48% -9.97% 27.88% 11.98% -
  Horiz. % 108.75% 103.09% 99.94% 128.92% 143.20% 111.98% 100.00%
Net Worth 594,320 617,709 624,020 592,362 587,809 572,147 567,304 3.14%
  QoQ % -3.79% -1.01% 5.34% 0.77% 2.74% 0.85% -
  Horiz. % 104.76% 108.89% 110.00% 104.42% 103.61% 100.85% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 15,715 - - 7,404 13,159 - - -
  QoQ % 0.00% 0.00% 0.00% -43.73% 0.00% 0.00% -
  Horiz. % 119.42% 0.00% 0.00% 56.27% 100.00% - -
Div Payout % 71.80 % - % - % 49.29 % 79.65 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -38.12% 0.00% 0.00% -
  Horiz. % 90.14% 0.00% 0.00% 61.88% 100.00% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 594,320 617,709 624,020 592,362 587,809 572,147 567,304 3.14%
  QoQ % -3.79% -1.01% 5.34% 0.77% 2.74% 0.85% -
  Horiz. % 104.76% 108.89% 110.00% 104.42% 103.61% 100.85% 100.00%
NOSH 571,462 582,745 292,967 296,181 292,442 291,911 292,424 56.12%
  QoQ % -1.94% 98.91% -1.09% 1.28% 0.18% -0.18% -
  Horiz. % 195.42% 199.28% 100.19% 101.28% 100.01% 99.82% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 21.96 % 20.28 % 18.49 % 12.57 % 15.42 % 17.13 % 17.45 % 16.51%
  QoQ % 8.28% 9.68% 47.10% -18.48% -9.98% -1.83% -
  Horiz. % 125.85% 116.22% 105.96% 72.03% 88.37% 98.17% 100.00%
ROE 3.68 % 3.85 % 2.86 % 2.54 % 2.81 % 2.78 % 2.74 % 21.66%
  QoQ % -4.42% 34.62% 12.60% -9.61% 1.08% 1.46% -
  Horiz. % 134.31% 140.51% 104.38% 92.70% 102.55% 101.46% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 25.42 23.14 43.63 51.91 60.37 48.27 43.19 -29.70%
  QoQ % 9.85% -46.96% -15.95% -14.01% 25.07% 11.76% -
  Horiz. % 58.86% 53.58% 101.02% 120.19% 139.78% 111.76% 100.00%
EPS 3.83 4.08 6.10 2.54 5.65 5.44 5.32 -19.63%
  QoQ % -6.13% -33.11% 140.16% -55.04% 3.86% 2.26% -
  Horiz. % 71.99% 76.69% 114.66% 47.74% 106.20% 102.26% 100.00%
DPS 2.75 0.00 0.00 2.50 4.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -44.44% 0.00% 0.00% -
  Horiz. % 61.11% 0.00% 0.00% 55.56% 100.00% - -
NAPS 1.0400 1.0600 2.1300 2.0000 2.0100 1.9600 1.9400 -33.93%
  QoQ % -1.89% -50.23% 6.50% -0.50% 2.55% 1.03% -
  Horiz. % 53.61% 54.64% 109.79% 103.09% 103.61% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 18.16 16.85 15.98 19.21 22.06 17.61 15.79 9.74%
  QoQ % 7.77% 5.44% -16.81% -12.92% 25.27% 11.53% -
  Horiz. % 115.01% 106.71% 101.20% 121.66% 139.71% 111.53% 100.00%
EPS 2.74 2.97 2.23 1.88 2.07 1.98 1.94 25.80%
  QoQ % -7.74% 33.18% 18.62% -9.18% 4.55% 2.06% -
  Horiz. % 141.24% 153.09% 114.95% 96.91% 106.70% 102.06% 100.00%
DPS 1.96 0.00 0.00 0.93 1.64 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -43.29% 0.00% 0.00% -
  Horiz. % 119.51% 0.00% 0.00% 56.71% 100.00% - -
NAPS 0.7428 0.7721 0.7799 0.7404 0.7347 0.7151 0.7091 3.14%
  QoQ % -3.79% -1.00% 5.33% 0.78% 2.74% 0.85% -
  Horiz. % 104.75% 108.88% 109.98% 104.41% 103.61% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.8300 0.8500 0.8900 0.9300 0.9000 0.8000 0.6900 -
P/RPS 3.26 3.67 2.04 1.79 1.49 1.66 1.60 60.51%
  QoQ % -11.17% 79.90% 13.97% 20.13% -10.24% 3.75% -
  Horiz. % 203.75% 229.38% 127.50% 111.88% 93.12% 103.75% 100.00%
P/EPS 21.67 20.83 14.59 18.34 15.93 14.71 12.97 40.67%
  QoQ % 4.03% 42.77% -20.45% 15.13% 8.29% 13.42% -
  Horiz. % 167.08% 160.60% 112.49% 141.40% 122.82% 113.42% 100.00%
EY 4.61 4.80 6.85 5.45 6.28 6.80 7.71 -28.96%
  QoQ % -3.96% -29.93% 25.69% -13.22% -7.65% -11.80% -
  Horiz. % 59.79% 62.26% 88.85% 70.69% 81.45% 88.20% 100.00%
DY 3.31 0.00 0.00 2.69 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -46.20% 0.00% 0.00% -
  Horiz. % 66.20% 0.00% 0.00% 53.80% 100.00% - -
P/NAPS 0.80 0.80 0.42 0.47 0.45 0.41 0.36 70.04%
  QoQ % 0.00% 90.48% -10.64% 4.44% 9.76% 13.89% -
  Horiz. % 222.22% 222.22% 116.67% 130.56% 125.00% 113.89% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 02/12/11 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 -
Price 0.8700 0.8200 0.7500 0.9000 0.8900 0.8500 0.7300 -
P/RPS 3.42 3.54 1.72 1.73 1.47 1.76 1.69 59.78%
  QoQ % -3.39% 105.81% -0.58% 17.69% -16.48% 4.14% -
  Horiz. % 202.37% 209.47% 101.78% 102.37% 86.98% 104.14% 100.00%
P/EPS 22.72 20.10 12.30 17.75 15.75 15.63 13.72 39.84%
  QoQ % 13.03% 63.41% -30.70% 12.70% 0.77% 13.92% -
  Horiz. % 165.60% 146.50% 89.65% 129.37% 114.80% 113.92% 100.00%
EY 4.40 4.98 8.13 5.64 6.35 6.40 7.29 -28.51%
  QoQ % -11.65% -38.75% 44.15% -11.18% -0.78% -12.21% -
  Horiz. % 60.36% 68.31% 111.52% 77.37% 87.11% 87.79% 100.00%
DY 3.16 0.00 0.00 2.78 5.06 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -45.06% 0.00% 0.00% -
  Horiz. % 62.45% 0.00% 0.00% 54.94% 100.00% - -
P/NAPS 0.84 0.77 0.35 0.45 0.44 0.43 0.38 69.45%
  QoQ % 9.09% 120.00% -22.22% 2.27% 2.33% 13.16% -
  Horiz. % 221.05% 202.63% 92.11% 118.42% 115.79% 113.16% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS