Highlights

[GLOMAC] QoQ Quarter Result on 2012-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 26-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -2.91%    YoY -     17.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 235,612 159,850 124,403 161,069 244,455 145,287 134,834 45.13%
  QoQ % 47.40% 28.49% -22.76% -34.11% 68.26% 7.75% -
  Horiz. % 174.74% 118.55% 92.26% 119.46% 181.30% 107.75% 100.00%
PBT 48,973 37,034 33,644 33,867 51,486 42,950 34,278 26.88%
  QoQ % 32.24% 10.08% -0.66% -34.22% 19.87% 25.30% -
  Horiz. % 142.87% 108.04% 98.15% 98.80% 150.20% 125.30% 100.00%
Tax -16,181 -10,658 -8,354 -10,071 -14,770 -11,052 -6,930 76.09%
  QoQ % -51.82% -27.58% 17.05% 31.81% -33.64% -59.48% -
  Horiz. % 233.49% 153.80% 120.55% 145.32% 213.13% 159.48% 100.00%
NP 32,792 26,376 25,290 23,796 36,716 31,898 27,348 12.88%
  QoQ % 24.33% 4.29% 6.28% -35.19% 15.10% 16.64% -
  Horiz. % 119.91% 96.45% 92.47% 87.01% 134.25% 116.64% 100.00%
NP to SH 31,990 25,364 23,924 20,996 21,626 21,887 23,776 21.90%
  QoQ % 26.12% 6.02% 13.95% -2.91% -1.19% -7.94% -
  Horiz. % 134.55% 106.68% 100.62% 88.31% 90.96% 92.06% 100.00%
Tax Rate 33.04 % 28.78 % 24.83 % 29.74 % 28.69 % 25.73 % 20.22 % 38.77%
  QoQ % 14.80% 15.91% -16.51% 3.66% 11.50% 27.25% -
  Horiz. % 163.40% 142.33% 122.80% 147.08% 141.89% 127.25% 100.00%
Total Cost 202,820 133,474 99,113 137,273 207,739 113,389 107,486 52.76%
  QoQ % 51.95% 34.67% -27.80% -33.92% 83.21% 5.49% -
  Horiz. % 188.69% 124.18% 92.21% 127.71% 193.27% 105.49% 100.00%
Net Worth 760,756 794,883 724,555 609,561 638,859 594,320 617,709 14.91%
  QoQ % -4.29% 9.71% 18.87% -4.59% 7.49% -3.79% -
  Horiz. % 123.16% 128.68% 117.30% 98.68% 103.42% 96.21% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 26,626 21,678 - - 15,686 15,715 - -
  QoQ % 22.82% 0.00% 0.00% 0.00% -0.18% 0.00% -
  Horiz. % 169.43% 137.95% 0.00% 0.00% 99.82% 100.00% -
Div Payout % 83.23 % 85.47 % - % - % 72.53 % 71.80 % - % -
  QoQ % -2.62% 0.00% 0.00% 0.00% 1.02% 0.00% -
  Horiz. % 115.92% 119.04% 0.00% 0.00% 101.02% 100.00% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 760,756 794,883 724,555 609,561 638,859 594,320 617,709 14.91%
  QoQ % -4.29% 9.71% 18.87% -4.59% 7.49% -3.79% -
  Horiz. % 123.16% 128.68% 117.30% 98.68% 103.42% 96.21% 100.00%
NOSH 760,756 722,621 683,542 564,408 570,410 571,462 582,745 19.47%
  QoQ % 5.28% 5.72% 21.11% -1.05% -0.18% -1.94% -
  Horiz. % 130.55% 124.00% 117.30% 96.85% 97.88% 98.06% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 13.92 % 16.50 % 20.33 % 14.77 % 15.02 % 21.96 % 20.28 % -22.21%
  QoQ % -15.64% -18.84% 37.64% -1.66% -31.60% 8.28% -
  Horiz. % 68.64% 81.36% 100.25% 72.83% 74.06% 108.28% 100.00%
ROE 4.21 % 3.19 % 3.30 % 3.44 % 3.39 % 3.68 % 3.85 % 6.15%
  QoQ % 31.97% -3.33% -4.07% 1.47% -7.88% -4.42% -
  Horiz. % 109.35% 82.86% 85.71% 89.35% 88.05% 95.58% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 30.97 22.12 18.20 28.54 42.86 25.42 23.14 21.47%
  QoQ % 40.01% 21.54% -36.23% -33.41% 68.61% 9.85% -
  Horiz. % 133.84% 95.59% 78.65% 123.34% 185.22% 109.85% 100.00%
EPS 4.41 3.51 3.50 3.72 3.83 3.83 4.08 5.33%
  QoQ % 25.64% 0.29% -5.91% -2.87% 0.00% -6.13% -
  Horiz. % 108.09% 86.03% 85.78% 91.18% 93.87% 93.87% 100.00%
DPS 3.50 3.00 0.00 0.00 2.75 2.75 0.00 -
  QoQ % 16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.27% 109.09% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.0000 1.1000 1.0600 1.0800 1.1200 1.0400 1.0600 -3.81%
  QoQ % -9.09% 3.77% -1.85% -3.57% 7.69% -1.89% -
  Horiz. % 94.34% 103.77% 100.00% 101.89% 105.66% 98.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 29.45 19.98 15.55 20.13 30.55 18.16 16.85 45.15%
  QoQ % 47.40% 28.49% -22.75% -34.11% 68.23% 7.77% -
  Horiz. % 174.78% 118.58% 92.28% 119.47% 181.31% 107.77% 100.00%
EPS 4.00 3.17 2.99 2.62 2.70 2.74 2.97 21.98%
  QoQ % 26.18% 6.02% 14.12% -2.96% -1.46% -7.74% -
  Horiz. % 134.68% 106.73% 100.67% 88.22% 90.91% 92.26% 100.00%
DPS 3.33 2.71 0.00 0.00 1.96 1.96 0.00 -
  QoQ % 22.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.90% 138.27% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.9508 0.9935 0.9056 0.7619 0.7985 0.7428 0.7721 14.90%
  QoQ % -4.30% 9.71% 18.86% -4.58% 7.50% -3.79% -
  Horiz. % 123.14% 128.68% 117.29% 98.68% 103.42% 96.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.9400 0.8550 0.8500 0.8500 0.8300 0.8300 0.8500 -
P/RPS 3.04 3.87 4.67 2.98 1.94 3.26 3.67 -11.81%
  QoQ % -21.45% -17.13% 56.71% 53.61% -40.49% -11.17% -
  Horiz. % 82.83% 105.45% 127.25% 81.20% 52.86% 88.83% 100.00%
P/EPS 22.35 24.36 24.29 22.85 21.89 21.67 20.83 4.81%
  QoQ % -8.25% 0.29% 6.30% 4.39% 1.02% 4.03% -
  Horiz. % 107.30% 116.95% 116.61% 109.70% 105.09% 104.03% 100.00%
EY 4.47 4.11 4.12 4.38 4.57 4.61 4.80 -4.64%
  QoQ % 8.76% -0.24% -5.94% -4.16% -0.87% -3.96% -
  Horiz. % 93.12% 85.62% 85.83% 91.25% 95.21% 96.04% 100.00%
DY 3.72 3.51 0.00 0.00 3.31 3.31 0.00 -
  QoQ % 5.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.39% 106.04% 0.00% 0.00% 100.00% 100.00% -
P/NAPS 0.94 0.78 0.80 0.79 0.74 0.80 0.80 11.36%
  QoQ % 20.51% -2.50% 1.27% 6.76% -7.50% 0.00% -
  Horiz. % 117.50% 97.50% 100.00% 98.75% 92.50% 100.00% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 20/03/13 03/12/12 26/09/12 26/06/12 22/03/12 02/12/11 -
Price 1.0900 0.9850 0.8100 0.7900 0.8400 0.8700 0.8200 -
P/RPS 3.52 4.45 4.45 2.77 1.96 3.42 3.54 -0.38%
  QoQ % -20.90% 0.00% 60.65% 41.33% -42.69% -3.39% -
  Horiz. % 99.44% 125.71% 125.71% 78.25% 55.37% 96.61% 100.00%
P/EPS 25.92 28.06 23.14 21.24 22.16 22.72 20.10 18.49%
  QoQ % -7.63% 21.26% 8.95% -4.15% -2.46% 13.03% -
  Horiz. % 128.96% 139.60% 115.12% 105.67% 110.25% 113.03% 100.00%
EY 3.86 3.56 4.32 4.71 4.51 4.40 4.98 -15.63%
  QoQ % 8.43% -17.59% -8.28% 4.43% 2.50% -11.65% -
  Horiz. % 77.51% 71.49% 86.75% 94.58% 90.56% 88.35% 100.00%
DY 3.21 3.05 0.00 0.00 3.27 3.16 0.00 -
  QoQ % 5.25% 0.00% 0.00% 0.00% 3.48% 0.00% -
  Horiz. % 101.58% 96.52% 0.00% 0.00% 103.48% 100.00% -
P/NAPS 1.09 0.90 0.76 0.73 0.75 0.84 0.77 26.10%
  QoQ % 21.11% 18.42% 4.11% -2.67% -10.71% 9.09% -
  Horiz. % 141.56% 116.88% 98.70% 94.81% 97.40% 109.09% 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
 
 

2168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.130.00 
 KOTRA 3.180.00 
 UCREST 0.160.00 
 GENM-C73 0.0050.00 
 PUC 0.2450.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.3050.00 
 TOPGLOV-C79 0.250.00 
 BTECH 0.4850.00 

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