Highlights

[GLOMAC] QoQ Quarter Result on 2011-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 02-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Oct-2011  [#2]
Profit Trend QoQ -     33.04%    YoY -     49.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 161,069 244,455 145,287 134,834 127,830 153,736 176,535 -5.93%
  QoQ % -34.11% 68.26% 7.75% 5.48% -16.85% -12.91% -
  Horiz. % 91.24% 138.47% 82.30% 76.38% 72.41% 87.09% 100.00%
PBT 33,867 51,486 42,950 34,278 32,353 27,864 40,120 -10.69%
  QoQ % -34.22% 19.87% 25.30% 5.95% 16.11% -30.55% -
  Horiz. % 84.41% 128.33% 107.05% 85.44% 80.64% 69.45% 100.00%
Tax -10,071 -14,770 -11,052 -6,930 -8,723 -8,545 -12,894 -15.20%
  QoQ % 31.81% -33.64% -59.48% 20.55% -2.08% 33.73% -
  Horiz. % 78.11% 114.55% 85.71% 53.75% 67.65% 66.27% 100.00%
NP 23,796 36,716 31,898 27,348 23,630 19,319 27,226 -8.59%
  QoQ % -35.19% 15.10% 16.64% 15.73% 22.31% -29.04% -
  Horiz. % 87.40% 134.86% 117.16% 100.45% 86.79% 70.96% 100.00%
NP to SH 20,996 21,626 21,887 23,776 17,871 15,021 16,523 17.34%
  QoQ % -2.91% -1.19% -7.94% 33.04% 18.97% -9.09% -
  Horiz. % 127.07% 130.88% 132.46% 143.90% 108.16% 90.91% 100.00%
Tax Rate 29.74 % 28.69 % 25.73 % 20.22 % 26.96 % 30.67 % 32.14 % -5.05%
  QoQ % 3.66% 11.50% 27.25% -25.00% -12.10% -4.57% -
  Horiz. % 92.53% 89.27% 80.06% 62.91% 83.88% 95.43% 100.00%
Total Cost 137,273 207,739 113,389 107,486 104,200 134,417 149,309 -5.45%
  QoQ % -33.92% 83.21% 5.49% 3.15% -22.48% -9.97% -
  Horiz. % 91.94% 139.13% 75.94% 71.99% 69.79% 90.03% 100.00%
Net Worth 609,561 638,859 594,320 617,709 624,020 592,362 587,809 2.45%
  QoQ % -4.59% 7.49% -3.79% -1.01% 5.34% 0.77% -
  Horiz. % 103.70% 108.68% 101.11% 105.09% 106.16% 100.77% 100.00%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 15,686 15,715 - - 7,404 13,159 -
  QoQ % 0.00% -0.18% 0.00% 0.00% 0.00% -43.73% -
  Horiz. % 0.00% 119.20% 119.42% 0.00% 0.00% 56.27% 100.00%
Div Payout % - % 72.53 % 71.80 % - % - % 49.29 % 79.65 % -
  QoQ % 0.00% 1.02% 0.00% 0.00% 0.00% -38.12% -
  Horiz. % 0.00% 91.06% 90.14% 0.00% 0.00% 61.88% 100.00%
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 609,561 638,859 594,320 617,709 624,020 592,362 587,809 2.45%
  QoQ % -4.59% 7.49% -3.79% -1.01% 5.34% 0.77% -
  Horiz. % 103.70% 108.68% 101.11% 105.09% 106.16% 100.77% 100.00%
NOSH 564,408 570,410 571,462 582,745 292,967 296,181 292,442 55.08%
  QoQ % -1.05% -0.18% -1.94% 98.91% -1.09% 1.28% -
  Horiz. % 193.00% 195.05% 195.41% 199.27% 100.18% 101.28% 100.00%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.77 % 15.02 % 21.96 % 20.28 % 18.49 % 12.57 % 15.42 % -2.83%
  QoQ % -1.66% -31.60% 8.28% 9.68% 47.10% -18.48% -
  Horiz. % 95.78% 97.41% 142.41% 131.52% 119.91% 81.52% 100.00%
ROE 3.44 % 3.39 % 3.68 % 3.85 % 2.86 % 2.54 % 2.81 % 14.45%
  QoQ % 1.47% -7.88% -4.42% 34.62% 12.60% -9.61% -
  Horiz. % 122.42% 120.64% 130.96% 137.01% 101.78% 90.39% 100.00%
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 28.54 42.86 25.42 23.14 43.63 51.91 60.37 -39.34%
  QoQ % -33.41% 68.61% 9.85% -46.96% -15.95% -14.01% -
  Horiz. % 47.28% 71.00% 42.11% 38.33% 72.27% 85.99% 100.00%
EPS 3.72 3.83 3.83 4.08 6.10 2.54 5.65 -24.34%
  QoQ % -2.87% 0.00% -6.13% -33.11% 140.16% -55.04% -
  Horiz. % 65.84% 67.79% 67.79% 72.21% 107.96% 44.96% 100.00%
DPS 0.00 2.75 2.75 0.00 0.00 2.50 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -44.44% -
  Horiz. % 0.00% 61.11% 61.11% 0.00% 0.00% 55.56% 100.00%
NAPS 1.0800 1.1200 1.0400 1.0600 2.1300 2.0000 2.0100 -33.93%
  QoQ % -3.57% 7.69% -1.89% -50.23% 6.50% -0.50% -
  Horiz. % 53.73% 55.72% 51.74% 52.74% 105.97% 99.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 20.13 30.55 18.16 16.85 15.98 19.21 22.06 -5.93%
  QoQ % -34.11% 68.23% 7.77% 5.44% -16.81% -12.92% -
  Horiz. % 91.25% 138.49% 82.32% 76.38% 72.44% 87.08% 100.00%
EPS 2.62 2.70 2.74 2.97 2.23 1.88 2.07 17.03%
  QoQ % -2.96% -1.46% -7.74% 33.18% 18.62% -9.18% -
  Horiz. % 126.57% 130.43% 132.37% 143.48% 107.73% 90.82% 100.00%
DPS 0.00 1.96 1.96 0.00 0.00 0.93 1.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -43.29% -
  Horiz. % 0.00% 119.51% 119.51% 0.00% 0.00% 56.71% 100.00%
NAPS 0.7619 0.7985 0.7428 0.7721 0.7799 0.7404 0.7347 2.46%
  QoQ % -4.58% 7.50% -3.79% -1.00% 5.33% 0.78% -
  Horiz. % 103.70% 108.68% 101.10% 105.09% 106.15% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.8500 0.8300 0.8300 0.8500 0.8900 0.9300 0.9000 -
P/RPS 2.98 1.94 3.26 3.67 2.04 1.79 1.49 58.81%
  QoQ % 53.61% -40.49% -11.17% 79.90% 13.97% 20.13% -
  Horiz. % 200.00% 130.20% 218.79% 246.31% 136.91% 120.13% 100.00%
P/EPS 22.85 21.89 21.67 20.83 14.59 18.34 15.93 27.22%
  QoQ % 4.39% 1.02% 4.03% 42.77% -20.45% 15.13% -
  Horiz. % 143.44% 137.41% 136.03% 130.76% 91.59% 115.13% 100.00%
EY 4.38 4.57 4.61 4.80 6.85 5.45 6.28 -21.37%
  QoQ % -4.16% -0.87% -3.96% -29.93% 25.69% -13.22% -
  Horiz. % 69.75% 72.77% 73.41% 76.43% 109.08% 86.78% 100.00%
DY 0.00 3.31 3.31 0.00 0.00 2.69 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -46.20% -
  Horiz. % 0.00% 66.20% 66.20% 0.00% 0.00% 53.80% 100.00%
P/NAPS 0.79 0.74 0.80 0.80 0.42 0.47 0.45 45.58%
  QoQ % 6.76% -7.50% 0.00% 90.48% -10.64% 4.44% -
  Horiz. % 175.56% 164.44% 177.78% 177.78% 93.33% 104.44% 100.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 26/06/12 22/03/12 02/12/11 21/09/11 23/06/11 31/03/11 -
Price 0.7900 0.8400 0.8700 0.8200 0.7500 0.9000 0.8900 -
P/RPS 2.77 1.96 3.42 3.54 1.72 1.73 1.47 52.62%
  QoQ % 41.33% -42.69% -3.39% 105.81% -0.58% 17.69% -
  Horiz. % 188.44% 133.33% 232.65% 240.82% 117.01% 117.69% 100.00%
P/EPS 21.24 22.16 22.72 20.10 12.30 17.75 15.75 22.08%
  QoQ % -4.15% -2.46% 13.03% 63.41% -30.70% 12.70% -
  Horiz. % 134.86% 140.70% 144.25% 127.62% 78.10% 112.70% 100.00%
EY 4.71 4.51 4.40 4.98 8.13 5.64 6.35 -18.07%
  QoQ % 4.43% 2.50% -11.65% -38.75% 44.15% -11.18% -
  Horiz. % 74.17% 71.02% 69.29% 78.43% 128.03% 88.82% 100.00%
DY 0.00 3.27 3.16 0.00 0.00 2.78 5.06 -
  QoQ % 0.00% 3.48% 0.00% 0.00% 0.00% -45.06% -
  Horiz. % 0.00% 64.62% 62.45% 0.00% 0.00% 54.94% 100.00%
P/NAPS 0.73 0.75 0.84 0.77 0.35 0.45 0.44 40.19%
  QoQ % -2.67% -10.71% 9.09% 120.00% -22.22% 2.27% -
  Horiz. % 165.91% 170.45% 190.91% 175.00% 79.55% 102.27% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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