Highlights

[GLOMAC] QoQ Quarter Result on 2011-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 21-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jul-2011  [#1]
Profit Trend QoQ -     18.97%    YoY -     14.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 244,455 145,287 134,834 127,830 153,736 176,535 140,897 44.44%
  QoQ % 68.26% 7.75% 5.48% -16.85% -12.91% 25.29% -
  Horiz. % 173.50% 103.12% 95.70% 90.73% 109.11% 125.29% 100.00%
PBT 51,486 42,950 34,278 32,353 27,864 40,120 32,043 37.22%
  QoQ % 19.87% 25.30% 5.95% 16.11% -30.55% 25.21% -
  Horiz. % 160.68% 134.04% 106.98% 100.97% 86.96% 125.21% 100.00%
Tax -14,770 -11,052 -6,930 -8,723 -8,545 -12,894 -7,902 51.80%
  QoQ % -33.64% -59.48% 20.55% -2.08% 33.73% -63.17% -
  Horiz. % 186.91% 139.86% 87.70% 110.39% 108.14% 163.17% 100.00%
NP 36,716 31,898 27,348 23,630 19,319 27,226 24,141 32.29%
  QoQ % 15.10% 16.64% 15.73% 22.31% -29.04% 12.78% -
  Horiz. % 152.09% 132.13% 113.28% 97.88% 80.03% 112.78% 100.00%
NP to SH 21,626 21,887 23,776 17,871 15,021 16,523 15,880 22.88%
  QoQ % -1.19% -7.94% 33.04% 18.97% -9.09% 4.05% -
  Horiz. % 136.18% 137.83% 149.72% 112.54% 94.59% 104.05% 100.00%
Tax Rate 28.69 % 25.73 % 20.22 % 26.96 % 30.67 % 32.14 % 24.66 % 10.63%
  QoQ % 11.50% 27.25% -25.00% -12.10% -4.57% 30.33% -
  Horiz. % 116.34% 104.34% 82.00% 109.33% 124.37% 130.33% 100.00%
Total Cost 207,739 113,389 107,486 104,200 134,417 149,309 116,756 46.89%
  QoQ % 83.21% 5.49% 3.15% -22.48% -9.97% 27.88% -
  Horiz. % 177.93% 97.12% 92.06% 89.25% 115.13% 127.88% 100.00%
Net Worth 638,859 594,320 617,709 624,020 592,362 587,809 572,147 7.64%
  QoQ % 7.49% -3.79% -1.01% 5.34% 0.77% 2.74% -
  Horiz. % 111.66% 103.88% 107.96% 109.07% 103.53% 102.74% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 15,686 15,715 - - 7,404 13,159 - -
  QoQ % -0.18% 0.00% 0.00% 0.00% -43.73% 0.00% -
  Horiz. % 119.20% 119.42% 0.00% 0.00% 56.27% 100.00% -
Div Payout % 72.53 % 71.80 % - % - % 49.29 % 79.65 % - % -
  QoQ % 1.02% 0.00% 0.00% 0.00% -38.12% 0.00% -
  Horiz. % 91.06% 90.14% 0.00% 0.00% 61.88% 100.00% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 638,859 594,320 617,709 624,020 592,362 587,809 572,147 7.64%
  QoQ % 7.49% -3.79% -1.01% 5.34% 0.77% 2.74% -
  Horiz. % 111.66% 103.88% 107.96% 109.07% 103.53% 102.74% 100.00%
NOSH 570,410 571,462 582,745 292,967 296,181 292,442 291,911 56.36%
  QoQ % -0.18% -1.94% 98.91% -1.09% 1.28% 0.18% -
  Horiz. % 195.41% 195.77% 199.63% 100.36% 101.46% 100.18% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 15.02 % 21.96 % 20.28 % 18.49 % 12.57 % 15.42 % 17.13 % -8.40%
  QoQ % -31.60% 8.28% 9.68% 47.10% -18.48% -9.98% -
  Horiz. % 87.68% 128.20% 118.39% 107.94% 73.38% 90.02% 100.00%
ROE 3.39 % 3.68 % 3.85 % 2.86 % 2.54 % 2.81 % 2.78 % 14.15%
  QoQ % -7.88% -4.42% 34.62% 12.60% -9.61% 1.08% -
  Horiz. % 121.94% 132.37% 138.49% 102.88% 91.37% 101.08% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 42.86 25.42 23.14 43.63 51.91 60.37 48.27 -7.63%
  QoQ % 68.61% 9.85% -46.96% -15.95% -14.01% 25.07% -
  Horiz. % 88.79% 52.66% 47.94% 90.39% 107.54% 125.07% 100.00%
EPS 3.83 3.83 4.08 6.10 2.54 5.65 5.44 -20.88%
  QoQ % 0.00% -6.13% -33.11% 140.16% -55.04% 3.86% -
  Horiz. % 70.40% 70.40% 75.00% 112.13% 46.69% 103.86% 100.00%
DPS 2.75 2.75 0.00 0.00 2.50 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -44.44% 0.00% -
  Horiz. % 61.11% 61.11% 0.00% 0.00% 55.56% 100.00% -
NAPS 1.1200 1.0400 1.0600 2.1300 2.0000 2.0100 1.9600 -31.16%
  QoQ % 7.69% -1.89% -50.23% 6.50% -0.50% 2.55% -
  Horiz. % 57.14% 53.06% 54.08% 108.67% 102.04% 102.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 30.55 18.16 16.85 15.98 19.21 22.06 17.61 44.43%
  QoQ % 68.23% 7.77% 5.44% -16.81% -12.92% 25.27% -
  Horiz. % 173.48% 103.12% 95.68% 90.74% 109.09% 125.27% 100.00%
EPS 2.70 2.74 2.97 2.23 1.88 2.07 1.98 22.99%
  QoQ % -1.46% -7.74% 33.18% 18.62% -9.18% 4.55% -
  Horiz. % 136.36% 138.38% 150.00% 112.63% 94.95% 104.55% 100.00%
DPS 1.96 1.96 0.00 0.00 0.93 1.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -43.29% 0.00% -
  Horiz. % 119.51% 119.51% 0.00% 0.00% 56.71% 100.00% -
NAPS 0.7985 0.7428 0.7721 0.7799 0.7404 0.7347 0.7151 7.64%
  QoQ % 7.50% -3.79% -1.00% 5.33% 0.78% 2.74% -
  Horiz. % 111.66% 103.87% 107.97% 109.06% 103.54% 102.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.8300 0.8300 0.8500 0.8900 0.9300 0.9000 0.8000 -
P/RPS 1.94 3.26 3.67 2.04 1.79 1.49 1.66 10.96%
  QoQ % -40.49% -11.17% 79.90% 13.97% 20.13% -10.24% -
  Horiz. % 116.87% 196.39% 221.08% 122.89% 107.83% 89.76% 100.00%
P/EPS 21.89 21.67 20.83 14.59 18.34 15.93 14.71 30.37%
  QoQ % 1.02% 4.03% 42.77% -20.45% 15.13% 8.29% -
  Horiz. % 148.81% 147.31% 141.60% 99.18% 124.68% 108.29% 100.00%
EY 4.57 4.61 4.80 6.85 5.45 6.28 6.80 -23.29%
  QoQ % -0.87% -3.96% -29.93% 25.69% -13.22% -7.65% -
  Horiz. % 67.21% 67.79% 70.59% 100.74% 80.15% 92.35% 100.00%
DY 3.31 3.31 0.00 0.00 2.69 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -46.20% 0.00% -
  Horiz. % 66.20% 66.20% 0.00% 0.00% 53.80% 100.00% -
P/NAPS 0.74 0.80 0.80 0.42 0.47 0.45 0.41 48.29%
  QoQ % -7.50% 0.00% 90.48% -10.64% 4.44% 9.76% -
  Horiz. % 180.49% 195.12% 195.12% 102.44% 114.63% 109.76% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 22/03/12 02/12/11 21/09/11 23/06/11 31/03/11 02/12/10 -
Price 0.8400 0.8700 0.8200 0.7500 0.9000 0.8900 0.8500 -
P/RPS 1.96 3.42 3.54 1.72 1.73 1.47 1.76 7.45%
  QoQ % -42.69% -3.39% 105.81% -0.58% 17.69% -16.48% -
  Horiz. % 111.36% 194.32% 201.14% 97.73% 98.30% 83.52% 100.00%
P/EPS 22.16 22.72 20.10 12.30 17.75 15.75 15.63 26.23%
  QoQ % -2.46% 13.03% 63.41% -30.70% 12.70% 0.77% -
  Horiz. % 141.78% 145.36% 128.60% 78.69% 113.56% 100.77% 100.00%
EY 4.51 4.40 4.98 8.13 5.64 6.35 6.40 -20.83%
  QoQ % 2.50% -11.65% -38.75% 44.15% -11.18% -0.78% -
  Horiz. % 70.47% 68.75% 77.81% 127.03% 88.12% 99.22% 100.00%
DY 3.27 3.16 0.00 0.00 2.78 5.06 0.00 -
  QoQ % 3.48% 0.00% 0.00% 0.00% -45.06% 0.00% -
  Horiz. % 64.62% 62.45% 0.00% 0.00% 54.94% 100.00% -
P/NAPS 0.75 0.84 0.77 0.35 0.45 0.44 0.43 44.95%
  QoQ % -10.71% 9.09% 120.00% -22.22% 2.27% 2.33% -
  Horiz. % 174.42% 195.35% 179.07% 81.40% 104.65% 102.33% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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