Highlights

[GLOMAC] QoQ Quarter Result on 2012-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 03-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Oct-2012  [#2]
Profit Trend QoQ -     13.95%    YoY -     0.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 162,271 235,612 159,850 124,403 161,069 244,455 145,287 7.66%
  QoQ % -31.13% 47.40% 28.49% -22.76% -34.11% 68.26% -
  Horiz. % 111.69% 162.17% 110.02% 85.63% 110.86% 168.26% 100.00%
PBT 34,520 48,973 37,034 33,644 33,867 51,486 42,950 -13.57%
  QoQ % -29.51% 32.24% 10.08% -0.66% -34.22% 19.87% -
  Horiz. % 80.37% 114.02% 86.23% 78.33% 78.85% 119.87% 100.00%
Tax -9,538 -16,181 -10,658 -8,354 -10,071 -14,770 -11,052 -9.36%
  QoQ % 41.05% -51.82% -27.58% 17.05% 31.81% -33.64% -
  Horiz. % 86.30% 146.41% 96.44% 75.59% 91.12% 133.64% 100.00%
NP 24,982 32,792 26,376 25,290 23,796 36,716 31,898 -15.05%
  QoQ % -23.82% 24.33% 4.29% 6.28% -35.19% 15.10% -
  Horiz. % 78.32% 102.80% 82.69% 79.28% 74.60% 115.10% 100.00%
NP to SH 24,133 31,990 25,364 23,924 20,996 21,626 21,887 6.74%
  QoQ % -24.56% 26.12% 6.02% 13.95% -2.91% -1.19% -
  Horiz. % 110.26% 146.16% 115.89% 109.31% 95.93% 98.81% 100.00%
Tax Rate 27.63 % 33.04 % 28.78 % 24.83 % 29.74 % 28.69 % 25.73 % 4.87%
  QoQ % -16.37% 14.80% 15.91% -16.51% 3.66% 11.50% -
  Horiz. % 107.38% 128.41% 111.85% 96.50% 115.58% 111.50% 100.00%
Total Cost 137,289 202,820 133,474 99,113 137,273 207,739 113,389 13.61%
  QoQ % -32.31% 51.95% 34.67% -27.80% -33.92% 83.21% -
  Horiz. % 121.08% 178.87% 117.71% 87.41% 121.06% 183.21% 100.00%
Net Worth 830,690 760,756 794,883 724,555 609,561 638,859 594,320 25.04%
  QoQ % 9.19% -4.29% 9.71% 18.87% -4.59% 7.49% -
  Horiz. % 139.77% 128.00% 133.75% 121.91% 102.56% 107.49% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 26,626 21,678 - - 15,686 15,715 -
  QoQ % 0.00% 22.82% 0.00% 0.00% 0.00% -0.18% -
  Horiz. % 0.00% 169.43% 137.95% 0.00% 0.00% 99.82% 100.00%
Div Payout % - % 83.23 % 85.47 % - % - % 72.53 % 71.80 % -
  QoQ % 0.00% -2.62% 0.00% 0.00% 0.00% 1.02% -
  Horiz. % 0.00% 115.92% 119.04% 0.00% 0.00% 101.02% 100.00%
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 830,690 760,756 794,883 724,555 609,561 638,859 594,320 25.04%
  QoQ % 9.19% -4.29% 9.71% 18.87% -4.59% 7.49% -
  Horiz. % 139.77% 128.00% 133.75% 121.91% 102.56% 107.49% 100.00%
NOSH 716,112 760,756 722,621 683,542 564,408 570,410 571,462 16.25%
  QoQ % -5.87% 5.28% 5.72% 21.11% -1.05% -0.18% -
  Horiz. % 125.31% 133.12% 126.45% 119.61% 98.77% 99.82% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.40 % 13.92 % 16.50 % 20.33 % 14.77 % 15.02 % 21.96 % -21.08%
  QoQ % 10.63% -15.64% -18.84% 37.64% -1.66% -31.60% -
  Horiz. % 70.13% 63.39% 75.14% 92.58% 67.26% 68.40% 100.00%
ROE 2.91 % 4.21 % 3.19 % 3.30 % 3.44 % 3.39 % 3.68 % -14.50%
  QoQ % -30.88% 31.97% -3.33% -4.07% 1.47% -7.88% -
  Horiz. % 79.08% 114.40% 86.68% 89.67% 93.48% 92.12% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 22.66 30.97 22.12 18.20 28.54 42.86 25.42 -7.38%
  QoQ % -26.83% 40.01% 21.54% -36.23% -33.41% 68.61% -
  Horiz. % 89.14% 121.83% 87.02% 71.60% 112.27% 168.61% 100.00%
EPS 3.37 4.41 3.51 3.50 3.72 3.83 3.83 -8.18%
  QoQ % -23.58% 25.64% 0.29% -5.91% -2.87% 0.00% -
  Horiz. % 87.99% 115.14% 91.64% 91.38% 97.13% 100.00% 100.00%
DPS 0.00 3.50 3.00 0.00 0.00 2.75 2.75 -
  QoQ % 0.00% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.27% 109.09% 0.00% 0.00% 100.00% 100.00%
NAPS 1.1600 1.0000 1.1000 1.0600 1.0800 1.1200 1.0400 7.56%
  QoQ % 16.00% -9.09% 3.77% -1.85% -3.57% 7.69% -
  Horiz. % 111.54% 96.15% 105.77% 101.92% 103.85% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 20.28 29.45 19.98 15.55 20.13 30.55 18.16 7.65%
  QoQ % -31.14% 47.40% 28.49% -22.75% -34.11% 68.23% -
  Horiz. % 111.67% 162.17% 110.02% 85.63% 110.85% 168.23% 100.00%
EPS 3.02 4.00 3.17 2.99 2.62 2.70 2.74 6.71%
  QoQ % -24.50% 26.18% 6.02% 14.12% -2.96% -1.46% -
  Horiz. % 110.22% 145.99% 115.69% 109.12% 95.62% 98.54% 100.00%
DPS 0.00 3.33 2.71 0.00 0.00 1.96 1.96 -
  QoQ % 0.00% 22.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 169.90% 138.27% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0382 0.9508 0.9935 0.9056 0.7619 0.7985 0.7428 25.03%
  QoQ % 9.19% -4.30% 9.71% 18.86% -4.58% 7.50% -
  Horiz. % 139.77% 128.00% 133.75% 121.92% 102.57% 107.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.2000 0.9400 0.8550 0.8500 0.8500 0.8300 0.8300 -
P/RPS 5.30 3.04 3.87 4.67 2.98 1.94 3.26 38.30%
  QoQ % 74.34% -21.45% -17.13% 56.71% 53.61% -40.49% -
  Horiz. % 162.58% 93.25% 118.71% 143.25% 91.41% 59.51% 100.00%
P/EPS 35.61 22.35 24.36 24.29 22.85 21.89 21.67 39.30%
  QoQ % 59.33% -8.25% 0.29% 6.30% 4.39% 1.02% -
  Horiz. % 164.33% 103.14% 112.41% 112.09% 105.45% 101.02% 100.00%
EY 2.81 4.47 4.11 4.12 4.38 4.57 4.61 -28.13%
  QoQ % -37.14% 8.76% -0.24% -5.94% -4.16% -0.87% -
  Horiz. % 60.95% 96.96% 89.15% 89.37% 95.01% 99.13% 100.00%
DY 0.00 3.72 3.51 0.00 0.00 3.31 3.31 -
  QoQ % 0.00% 5.98% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.39% 106.04% 0.00% 0.00% 100.00% 100.00%
P/NAPS 1.03 0.94 0.78 0.80 0.79 0.74 0.80 18.37%
  QoQ % 9.57% 20.51% -2.50% 1.27% 6.76% -7.50% -
  Horiz. % 128.75% 117.50% 97.50% 100.00% 98.75% 92.50% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 26/06/12 22/03/12 -
Price 1.1700 1.0900 0.9850 0.8100 0.7900 0.8400 0.8700 -
P/RPS 5.16 3.52 4.45 4.45 2.77 1.96 3.42 31.58%
  QoQ % 46.59% -20.90% 0.00% 60.65% 41.33% -42.69% -
  Horiz. % 150.88% 102.92% 130.12% 130.12% 80.99% 57.31% 100.00%
P/EPS 34.72 25.92 28.06 23.14 21.24 22.16 22.72 32.71%
  QoQ % 33.95% -7.63% 21.26% 8.95% -4.15% -2.46% -
  Horiz. % 152.82% 114.08% 123.50% 101.85% 93.49% 97.54% 100.00%
EY 2.88 3.86 3.56 4.32 4.71 4.51 4.40 -24.63%
  QoQ % -25.39% 8.43% -17.59% -8.28% 4.43% 2.50% -
  Horiz. % 65.45% 87.73% 80.91% 98.18% 107.05% 102.50% 100.00%
DY 0.00 3.21 3.05 0.00 0.00 3.27 3.16 -
  QoQ % 0.00% 5.25% 0.00% 0.00% 0.00% 3.48% -
  Horiz. % 0.00% 101.58% 96.52% 0.00% 0.00% 103.48% 100.00%
P/NAPS 1.01 1.09 0.90 0.76 0.73 0.75 0.84 13.09%
  QoQ % -7.34% 21.11% 18.42% 4.11% -2.67% -10.71% -
  Horiz. % 120.24% 129.76% 107.14% 90.48% 86.90% 89.29% 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