Highlights

[GLOMAC] QoQ Quarter Result on 2013-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 20-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     6.02%    YoY -     15.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 155,802 162,271 235,612 159,850 124,403 161,069 244,455 -25.88%
  QoQ % -3.99% -31.13% 47.40% 28.49% -22.76% -34.11% -
  Horiz. % 63.73% 66.38% 96.38% 65.39% 50.89% 65.89% 100.00%
PBT 48,895 34,520 48,973 37,034 33,644 33,867 51,486 -3.37%
  QoQ % 41.64% -29.51% 32.24% 10.08% -0.66% -34.22% -
  Horiz. % 94.97% 67.05% 95.12% 71.93% 65.35% 65.78% 100.00%
Tax -8,868 -9,538 -16,181 -10,658 -8,354 -10,071 -14,770 -28.76%
  QoQ % 7.02% 41.05% -51.82% -27.58% 17.05% 31.81% -
  Horiz. % 60.04% 64.58% 109.55% 72.16% 56.56% 68.19% 100.00%
NP 40,027 24,982 32,792 26,376 25,290 23,796 36,716 5.91%
  QoQ % 60.22% -23.82% 24.33% 4.29% 6.28% -35.19% -
  Horiz. % 109.02% 68.04% 89.31% 71.84% 68.88% 64.81% 100.00%
NP to SH 39,201 24,133 31,990 25,364 23,924 20,996 21,626 48.51%
  QoQ % 62.44% -24.56% 26.12% 6.02% 13.95% -2.91% -
  Horiz. % 181.27% 111.59% 147.92% 117.28% 110.63% 97.09% 100.00%
Tax Rate 18.14 % 27.63 % 33.04 % 28.78 % 24.83 % 29.74 % 28.69 % -26.27%
  QoQ % -34.35% -16.37% 14.80% 15.91% -16.51% 3.66% -
  Horiz. % 63.23% 96.31% 115.16% 100.31% 86.55% 103.66% 100.00%
Total Cost 115,775 137,289 202,820 133,474 99,113 137,273 207,739 -32.21%
  QoQ % -15.67% -32.31% 51.95% 34.67% -27.80% -33.92% -
  Horiz. % 55.73% 66.09% 97.63% 64.25% 47.71% 66.08% 100.00%
Net Worth 858,203 830,690 760,756 794,883 724,555 609,561 638,859 21.68%
  QoQ % 3.31% 9.19% -4.29% 9.71% 18.87% -4.59% -
  Horiz. % 134.33% 130.03% 119.08% 124.42% 113.41% 95.41% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 26,626 21,678 - - 15,686 -
  QoQ % 0.00% 0.00% 22.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 169.74% 138.20% 0.00% 0.00% 100.00%
Div Payout % - % - % 83.23 % 85.47 % - % - % 72.53 % -
  QoQ % 0.00% 0.00% -2.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.75% 117.84% 0.00% 0.00% 100.00%
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 858,203 830,690 760,756 794,883 724,555 609,561 638,859 21.68%
  QoQ % 3.31% 9.19% -4.29% 9.71% 18.87% -4.59% -
  Horiz. % 134.33% 130.03% 119.08% 124.42% 113.41% 95.41% 100.00%
NOSH 727,291 716,112 760,756 722,621 683,542 564,408 570,410 17.53%
  QoQ % 1.56% -5.87% 5.28% 5.72% 21.11% -1.05% -
  Horiz. % 127.50% 125.54% 133.37% 126.68% 119.83% 98.95% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 25.69 % 15.40 % 13.92 % 16.50 % 20.33 % 14.77 % 15.02 % 42.88%
  QoQ % 66.82% 10.63% -15.64% -18.84% 37.64% -1.66% -
  Horiz. % 171.04% 102.53% 92.68% 109.85% 135.35% 98.34% 100.00%
ROE 4.57 % 2.91 % 4.21 % 3.19 % 3.30 % 3.44 % 3.39 % 21.97%
  QoQ % 57.04% -30.88% 31.97% -3.33% -4.07% 1.47% -
  Horiz. % 134.81% 85.84% 124.19% 94.10% 97.35% 101.47% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 21.42 22.66 30.97 22.12 18.20 28.54 42.86 -36.94%
  QoQ % -5.47% -26.83% 40.01% 21.54% -36.23% -33.41% -
  Horiz. % 49.98% 52.87% 72.26% 51.61% 42.46% 66.59% 100.00%
EPS 5.39 3.37 4.41 3.51 3.50 3.72 3.83 25.50%
  QoQ % 59.94% -23.58% 25.64% 0.29% -5.91% -2.87% -
  Horiz. % 140.73% 87.99% 115.14% 91.64% 91.38% 97.13% 100.00%
DPS 0.00 0.00 3.50 3.00 0.00 0.00 2.75 -
  QoQ % 0.00% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.27% 109.09% 0.00% 0.00% 100.00%
NAPS 1.1800 1.1600 1.0000 1.1000 1.0600 1.0800 1.1200 3.53%
  QoQ % 1.72% 16.00% -9.09% 3.77% -1.85% -3.57% -
  Horiz. % 105.36% 103.57% 89.29% 98.21% 94.64% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.47 20.28 29.45 19.98 15.55 20.13 30.55 -25.88%
  QoQ % -3.99% -31.14% 47.40% 28.49% -22.75% -34.11% -
  Horiz. % 63.73% 66.38% 96.40% 65.40% 50.90% 65.89% 100.00%
EPS 4.90 3.02 4.00 3.17 2.99 2.62 2.70 48.62%
  QoQ % 62.25% -24.50% 26.18% 6.02% 14.12% -2.96% -
  Horiz. % 181.48% 111.85% 148.15% 117.41% 110.74% 97.04% 100.00%
DPS 0.00 0.00 3.33 2.71 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 22.88% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 169.90% 138.27% 0.00% 0.00% 100.00%
NAPS 1.0726 1.0382 0.9508 0.9935 0.9056 0.7619 0.7985 21.68%
  QoQ % 3.31% 9.19% -4.30% 9.71% 18.86% -4.58% -
  Horiz. % 134.33% 130.02% 119.07% 124.42% 113.41% 95.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 1.1300 1.2000 0.9400 0.8550 0.8500 0.8500 0.8300 -
P/RPS 5.27 5.30 3.04 3.87 4.67 2.98 1.94 94.33%
  QoQ % -0.57% 74.34% -21.45% -17.13% 56.71% 53.61% -
  Horiz. % 271.65% 273.20% 156.70% 199.48% 240.72% 153.61% 100.00%
P/EPS 20.96 35.61 22.35 24.36 24.29 22.85 21.89 -2.85%
  QoQ % -41.14% 59.33% -8.25% 0.29% 6.30% 4.39% -
  Horiz. % 95.75% 162.68% 102.10% 111.28% 110.96% 104.39% 100.00%
EY 4.77 2.81 4.47 4.11 4.12 4.38 4.57 2.89%
  QoQ % 69.75% -37.14% 8.76% -0.24% -5.94% -4.16% -
  Horiz. % 104.38% 61.49% 97.81% 89.93% 90.15% 95.84% 100.00%
DY 0.00 0.00 3.72 3.51 0.00 0.00 3.31 -
  QoQ % 0.00% 0.00% 5.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.39% 106.04% 0.00% 0.00% 100.00%
P/NAPS 0.96 1.03 0.94 0.78 0.80 0.79 0.74 18.89%
  QoQ % -6.80% 9.57% 20.51% -2.50% 1.27% 6.76% -
  Horiz. % 129.73% 139.19% 127.03% 105.41% 108.11% 106.76% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 26/06/12 -
Price 1.1000 1.1700 1.0900 0.9850 0.8100 0.7900 0.8400 -
P/RPS 5.13 5.16 3.52 4.45 4.45 2.77 1.96 89.59%
  QoQ % -0.58% 46.59% -20.90% 0.00% 60.65% 41.33% -
  Horiz. % 261.73% 263.27% 179.59% 227.04% 227.04% 141.33% 100.00%
P/EPS 20.41 34.72 25.92 28.06 23.14 21.24 22.16 -5.32%
  QoQ % -41.22% 33.95% -7.63% 21.26% 8.95% -4.15% -
  Horiz. % 92.10% 156.68% 116.97% 126.62% 104.42% 95.85% 100.00%
EY 4.90 2.88 3.86 3.56 4.32 4.71 4.51 5.67%
  QoQ % 70.14% -25.39% 8.43% -17.59% -8.28% 4.43% -
  Horiz. % 108.65% 63.86% 85.59% 78.94% 95.79% 104.43% 100.00%
DY 0.00 0.00 3.21 3.05 0.00 0.00 3.27 -
  QoQ % 0.00% 0.00% 5.25% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.17% 93.27% 0.00% 0.00% 100.00%
P/NAPS 0.93 1.01 1.09 0.90 0.76 0.73 0.75 15.37%
  QoQ % -7.92% -7.34% 21.11% 18.42% 4.11% -2.67% -
  Horiz. % 124.00% 134.67% 145.33% 120.00% 101.33% 97.33% 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
 
 

2133 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.990.00 
 KOTRA 3.090.00 
 UCREST 0.1650.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.540.00 
 3A 0.840.00 

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