Highlights

[GLOMAC] QoQ Quarter Result on 2010-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 02-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Oct-2010  [#2]
Profit Trend QoQ -     2.08%    YoY -     70.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 127,830 153,736 176,535 140,897 126,310 103,371 78,764 38.23%
  QoQ % -16.85% -12.91% 25.29% 11.55% 22.19% 31.24% -
  Horiz. % 162.29% 195.19% 224.13% 178.89% 160.37% 131.24% 100.00%
PBT 32,353 27,864 40,120 32,043 29,465 24,760 17,308 51.92%
  QoQ % 16.11% -30.55% 25.21% 8.75% 19.00% 43.06% -
  Horiz. % 186.93% 160.99% 231.80% 185.13% 170.24% 143.06% 100.00%
Tax -8,723 -8,545 -12,894 -7,902 -7,420 -5,582 -3,502 84.06%
  QoQ % -2.08% 33.73% -63.17% -6.50% -32.93% -59.39% -
  Horiz. % 249.09% 244.00% 368.19% 225.64% 211.88% 159.39% 100.00%
NP 23,630 19,319 27,226 24,141 22,045 19,178 13,806 43.23%
  QoQ % 22.31% -29.04% 12.78% 9.51% 14.95% 38.91% -
  Horiz. % 171.16% 139.93% 197.20% 174.86% 159.68% 138.91% 100.00%
NP to SH 17,871 15,021 16,523 15,880 15,557 12,563 10,648 41.36%
  QoQ % 18.97% -9.09% 4.05% 2.08% 23.83% 17.98% -
  Horiz. % 167.83% 141.07% 155.17% 149.14% 146.10% 117.98% 100.00%
Tax Rate 26.96 % 30.67 % 32.14 % 24.66 % 25.18 % 22.54 % 20.23 % 21.17%
  QoQ % -12.10% -4.57% 30.33% -2.07% 11.71% 11.42% -
  Horiz. % 133.27% 151.61% 158.87% 121.90% 124.47% 111.42% 100.00%
Total Cost 104,200 134,417 149,309 116,756 104,265 84,193 64,958 37.15%
  QoQ % -22.48% -9.97% 27.88% 11.98% 23.84% 29.61% -
  Horiz. % 160.41% 206.93% 229.85% 179.74% 160.51% 129.61% 100.00%
Net Worth 624,020 592,362 587,809 572,147 567,304 553,644 - -
  QoQ % 5.34% 0.77% 2.74% 0.85% 2.47% 0.00% -
  Horiz. % 112.71% 106.99% 106.17% 103.34% 102.47% 100.00% -
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 7,404 13,159 - - 13,252 11,864 -
  QoQ % 0.00% -43.73% 0.00% 0.00% 0.00% 11.70% -
  Horiz. % 0.00% 62.41% 110.92% 0.00% 0.00% 111.70% 100.00%
Div Payout % - % 49.29 % 79.65 % - % - % 105.49 % 111.42 % -
  QoQ % 0.00% -38.12% 0.00% 0.00% 0.00% -5.32% -
  Horiz. % 0.00% 44.24% 71.49% 0.00% 0.00% 94.68% 100.00%
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 624,020 592,362 587,809 572,147 567,304 553,644 - -
  QoQ % 5.34% 0.77% 2.74% 0.85% 2.47% 0.00% -
  Horiz. % 112.71% 106.99% 106.17% 103.34% 102.47% 100.00% -
NOSH 292,967 296,181 292,442 291,911 292,424 294,491 296,601 -0.82%
  QoQ % -1.09% 1.28% 0.18% -0.18% -0.70% -0.71% -
  Horiz. % 98.77% 99.86% 98.60% 98.42% 98.59% 99.29% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 18.49 % 12.57 % 15.42 % 17.13 % 17.45 % 18.55 % 17.53 % 3.63%
  QoQ % 47.10% -18.48% -9.98% -1.83% -5.93% 5.82% -
  Horiz. % 105.48% 71.71% 87.96% 97.72% 99.54% 105.82% 100.00%
ROE 2.86 % 2.54 % 2.81 % 2.78 % 2.74 % 2.27 % - % -
  QoQ % 12.60% -9.61% 1.08% 1.46% 20.70% 0.00% -
  Horiz. % 125.99% 111.89% 123.79% 122.47% 120.70% 100.00% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 43.63 51.91 60.37 48.27 43.19 35.10 26.56 39.35%
  QoQ % -15.95% -14.01% 25.07% 11.76% 23.05% 32.15% -
  Horiz. % 164.27% 195.44% 227.30% 181.74% 162.61% 132.15% 100.00%
EPS 6.10 2.54 5.65 5.44 5.32 4.26 3.59 42.53%
  QoQ % 140.16% -55.04% 3.86% 2.26% 24.88% 18.66% -
  Horiz. % 169.92% 70.75% 157.38% 151.53% 148.19% 118.66% 100.00%
DPS 0.00 2.50 4.50 0.00 0.00 4.50 4.00 -
  QoQ % 0.00% -44.44% 0.00% 0.00% 0.00% 12.50% -
  Horiz. % 0.00% 62.50% 112.50% 0.00% 0.00% 112.50% 100.00%
NAPS 2.1300 2.0000 2.0100 1.9600 1.9400 1.8800 - -
  QoQ % 6.50% -0.50% 2.55% 1.03% 3.19% 0.00% -
  Horiz. % 113.30% 106.38% 106.91% 104.26% 103.19% 100.00% -
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 15.98 19.21 22.06 17.61 15.79 12.92 9.84 38.28%
  QoQ % -16.81% -12.92% 25.27% 11.53% 22.21% 31.30% -
  Horiz. % 162.40% 195.22% 224.19% 178.96% 160.47% 131.30% 100.00%
EPS 2.23 1.88 2.07 1.98 1.94 1.57 1.33 41.27%
  QoQ % 18.62% -9.18% 4.55% 2.06% 23.57% 18.05% -
  Horiz. % 167.67% 141.35% 155.64% 148.87% 145.86% 118.05% 100.00%
DPS 0.00 0.93 1.64 0.00 0.00 1.66 1.48 -
  QoQ % 0.00% -43.29% 0.00% 0.00% 0.00% 12.16% -
  Horiz. % 0.00% 62.84% 110.81% 0.00% 0.00% 112.16% 100.00%
NAPS 0.7799 0.7404 0.7347 0.7151 0.7091 0.6920 - -
  QoQ % 5.33% 0.78% 2.74% 0.85% 2.47% 0.00% -
  Horiz. % 112.70% 106.99% 106.17% 103.34% 102.47% 100.00% -
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.8900 0.9300 0.9000 0.8000 0.6900 0.6900 0.6800 -
P/RPS 2.04 1.79 1.49 1.66 1.60 1.97 2.56 -14.08%
  QoQ % 13.97% 20.13% -10.24% 3.75% -18.78% -23.05% -
  Horiz. % 79.69% 69.92% 58.20% 64.84% 62.50% 76.95% 100.00%
P/EPS 14.59 18.34 15.93 14.71 12.97 16.17 18.94 -16.01%
  QoQ % -20.45% 15.13% 8.29% 13.42% -19.79% -14.63% -
  Horiz. % 77.03% 96.83% 84.11% 77.67% 68.48% 85.37% 100.00%
EY 6.85 5.45 6.28 6.80 7.71 6.18 5.28 19.01%
  QoQ % 25.69% -13.22% -7.65% -11.80% 24.76% 17.05% -
  Horiz. % 129.73% 103.22% 118.94% 128.79% 146.02% 117.05% 100.00%
DY 0.00 2.69 5.00 0.00 0.00 6.52 5.88 -
  QoQ % 0.00% -46.20% 0.00% 0.00% 0.00% 10.88% -
  Horiz. % 0.00% 45.75% 85.03% 0.00% 0.00% 110.88% 100.00%
P/NAPS 0.42 0.47 0.45 0.41 0.36 0.37 0.00 -
  QoQ % -10.64% 4.44% 9.76% 13.89% -2.70% 0.00% -
  Horiz. % 113.51% 127.03% 121.62% 110.81% 97.30% 100.00% -
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 - -
Price 0.7500 0.9000 0.8900 0.8500 0.7300 0.6300 0.0000 -
P/RPS 1.72 1.73 1.47 1.76 1.69 1.79 0.00 -
  QoQ % -0.58% 17.69% -16.48% 4.14% -5.59% 0.00% -
  Horiz. % 96.09% 96.65% 82.12% 98.32% 94.41% 100.00% -
P/EPS 12.30 17.75 15.75 15.63 13.72 14.77 0.00 -
  QoQ % -30.70% 12.70% 0.77% 13.92% -7.11% 0.00% -
  Horiz. % 83.28% 120.18% 106.64% 105.82% 92.89% 100.00% -
EY 8.13 5.64 6.35 6.40 7.29 6.77 0.00 -
  QoQ % 44.15% -11.18% -0.78% -12.21% 7.68% 0.00% -
  Horiz. % 120.09% 83.31% 93.80% 94.53% 107.68% 100.00% -
DY 0.00 2.78 5.06 0.00 0.00 7.14 0.00 -
  QoQ % 0.00% -45.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 38.94% 70.87% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.45 0.44 0.43 0.38 0.34 0.00 -
  QoQ % -22.22% 2.27% 2.33% 13.16% 11.76% 0.00% -
  Horiz. % 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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