Highlights

[GLOMAC] QoQ Quarter Result on 2011-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 31-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     4.05%    YoY -     55.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 134,834 127,830 153,736 176,535 140,897 126,310 103,371 19.32%
  QoQ % 5.48% -16.85% -12.91% 25.29% 11.55% 22.19% -
  Horiz. % 130.44% 123.66% 148.72% 170.78% 136.30% 122.19% 100.00%
PBT 34,278 32,353 27,864 40,120 32,043 29,465 24,760 24.14%
  QoQ % 5.95% 16.11% -30.55% 25.21% 8.75% 19.00% -
  Horiz. % 138.44% 130.67% 112.54% 162.04% 129.41% 119.00% 100.00%
Tax -6,930 -8,723 -8,545 -12,894 -7,902 -7,420 -5,582 15.47%
  QoQ % 20.55% -2.08% 33.73% -63.17% -6.50% -32.93% -
  Horiz. % 124.15% 156.27% 153.08% 230.99% 141.56% 132.93% 100.00%
NP 27,348 23,630 19,319 27,226 24,141 22,045 19,178 26.61%
  QoQ % 15.73% 22.31% -29.04% 12.78% 9.51% 14.95% -
  Horiz. % 142.60% 123.21% 100.74% 141.96% 125.88% 114.95% 100.00%
NP to SH 23,776 17,871 15,021 16,523 15,880 15,557 12,563 52.82%
  QoQ % 33.04% 18.97% -9.09% 4.05% 2.08% 23.83% -
  Horiz. % 189.25% 142.25% 119.57% 131.52% 126.40% 123.83% 100.00%
Tax Rate 20.22 % 26.96 % 30.67 % 32.14 % 24.66 % 25.18 % 22.54 % -6.97%
  QoQ % -25.00% -12.10% -4.57% 30.33% -2.07% 11.71% -
  Horiz. % 89.71% 119.61% 136.07% 142.59% 109.41% 111.71% 100.00%
Total Cost 107,486 104,200 134,417 149,309 116,756 104,265 84,193 17.63%
  QoQ % 3.15% -22.48% -9.97% 27.88% 11.98% 23.84% -
  Horiz. % 127.67% 123.76% 159.65% 177.34% 138.68% 123.84% 100.00%
Net Worth 617,709 624,020 592,362 587,809 572,147 567,304 553,644 7.55%
  QoQ % -1.01% 5.34% 0.77% 2.74% 0.85% 2.47% -
  Horiz. % 111.57% 112.71% 106.99% 106.17% 103.34% 102.47% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 7,404 13,159 - - 13,252 -
  QoQ % 0.00% 0.00% -43.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.87% 99.30% 0.00% 0.00% 100.00%
Div Payout % - % - % 49.29 % 79.65 % - % - % 105.49 % -
  QoQ % 0.00% 0.00% -38.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.72% 75.50% 0.00% 0.00% 100.00%
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 617,709 624,020 592,362 587,809 572,147 567,304 553,644 7.55%
  QoQ % -1.01% 5.34% 0.77% 2.74% 0.85% 2.47% -
  Horiz. % 111.57% 112.71% 106.99% 106.17% 103.34% 102.47% 100.00%
NOSH 582,745 292,967 296,181 292,442 291,911 292,424 294,491 57.42%
  QoQ % 98.91% -1.09% 1.28% 0.18% -0.18% -0.70% -
  Horiz. % 197.88% 99.48% 100.57% 99.30% 99.12% 99.30% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 20.28 % 18.49 % 12.57 % 15.42 % 17.13 % 17.45 % 18.55 % 6.11%
  QoQ % 9.68% 47.10% -18.48% -9.98% -1.83% -5.93% -
  Horiz. % 109.33% 99.68% 67.76% 83.13% 92.35% 94.07% 100.00%
ROE 3.85 % 2.86 % 2.54 % 2.81 % 2.78 % 2.74 % 2.27 % 42.08%
  QoQ % 34.62% 12.60% -9.61% 1.08% 1.46% 20.70% -
  Horiz. % 169.60% 125.99% 111.89% 123.79% 122.47% 120.70% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 23.14 43.63 51.91 60.37 48.27 43.19 35.10 -24.19%
  QoQ % -46.96% -15.95% -14.01% 25.07% 11.76% 23.05% -
  Horiz. % 65.93% 124.30% 147.89% 171.99% 137.52% 123.05% 100.00%
EPS 4.08 6.10 2.54 5.65 5.44 5.32 4.26 -2.83%
  QoQ % -33.11% 140.16% -55.04% 3.86% 2.26% 24.88% -
  Horiz. % 95.77% 143.19% 59.62% 132.63% 127.70% 124.88% 100.00%
DPS 0.00 0.00 2.50 4.50 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% -44.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 55.56% 100.00% 0.00% 0.00% 100.00%
NAPS 1.0600 2.1300 2.0000 2.0100 1.9600 1.9400 1.8800 -31.68%
  QoQ % -50.23% 6.50% -0.50% 2.55% 1.03% 3.19% -
  Horiz. % 56.38% 113.30% 106.38% 106.91% 104.26% 103.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 16.85 15.98 19.21 22.06 17.61 15.79 12.92 19.31%
  QoQ % 5.44% -16.81% -12.92% 25.27% 11.53% 22.21% -
  Horiz. % 130.42% 123.68% 148.68% 170.74% 136.30% 122.21% 100.00%
EPS 2.97 2.23 1.88 2.07 1.98 1.94 1.57 52.78%
  QoQ % 33.18% 18.62% -9.18% 4.55% 2.06% 23.57% -
  Horiz. % 189.17% 142.04% 119.75% 131.85% 126.11% 123.57% 100.00%
DPS 0.00 0.00 0.93 1.64 0.00 0.00 1.66 -
  QoQ % 0.00% 0.00% -43.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.02% 98.80% 0.00% 0.00% 100.00%
NAPS 0.7721 0.7799 0.7404 0.7347 0.7151 0.7091 0.6920 7.55%
  QoQ % -1.00% 5.33% 0.78% 2.74% 0.85% 2.47% -
  Horiz. % 111.58% 112.70% 106.99% 106.17% 103.34% 102.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.8500 0.8900 0.9300 0.9000 0.8000 0.6900 0.6900 -
P/RPS 3.67 2.04 1.79 1.49 1.66 1.60 1.97 51.23%
  QoQ % 79.90% 13.97% 20.13% -10.24% 3.75% -18.78% -
  Horiz. % 186.29% 103.55% 90.86% 75.63% 84.26% 81.22% 100.00%
P/EPS 20.83 14.59 18.34 15.93 14.71 12.97 16.17 18.34%
  QoQ % 42.77% -20.45% 15.13% 8.29% 13.42% -19.79% -
  Horiz. % 128.82% 90.23% 113.42% 98.52% 90.97% 80.21% 100.00%
EY 4.80 6.85 5.45 6.28 6.80 7.71 6.18 -15.47%
  QoQ % -29.93% 25.69% -13.22% -7.65% -11.80% 24.76% -
  Horiz. % 77.67% 110.84% 88.19% 101.62% 110.03% 124.76% 100.00%
DY 0.00 0.00 2.69 5.00 0.00 0.00 6.52 -
  QoQ % 0.00% 0.00% -46.20% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 41.26% 76.69% 0.00% 0.00% 100.00%
P/NAPS 0.80 0.42 0.47 0.45 0.41 0.36 0.37 66.97%
  QoQ % 90.48% -10.64% 4.44% 9.76% 13.89% -2.70% -
  Horiz. % 216.22% 113.51% 127.03% 121.62% 110.81% 97.30% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 02/12/11 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 -
Price 0.8200 0.7500 0.9000 0.8900 0.8500 0.7300 0.6300 -
P/RPS 3.54 1.72 1.73 1.47 1.76 1.69 1.79 57.36%
  QoQ % 105.81% -0.58% 17.69% -16.48% 4.14% -5.59% -
  Horiz. % 197.77% 96.09% 96.65% 82.12% 98.32% 94.41% 100.00%
P/EPS 20.10 12.30 17.75 15.75 15.63 13.72 14.77 22.73%
  QoQ % 63.41% -30.70% 12.70% 0.77% 13.92% -7.11% -
  Horiz. % 136.09% 83.28% 120.18% 106.64% 105.82% 92.89% 100.00%
EY 4.98 8.13 5.64 6.35 6.40 7.29 6.77 -18.47%
  QoQ % -38.75% 44.15% -11.18% -0.78% -12.21% 7.68% -
  Horiz. % 73.56% 120.09% 83.31% 93.80% 94.53% 107.68% 100.00%
DY 0.00 0.00 2.78 5.06 0.00 0.00 7.14 -
  QoQ % 0.00% 0.00% -45.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.94% 70.87% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.35 0.45 0.44 0.43 0.38 0.34 72.20%
  QoQ % 120.00% -22.22% 2.27% 2.33% 13.16% 11.76% -
  Horiz. % 226.47% 102.94% 132.35% 129.41% 126.47% 111.76% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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