Highlights

[GLOMAC] YoY Annual (Unaudited) Result on 2013-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 25-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 30-Apr-2013  [#4]
Profit Trend YoY -     20.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 616,603 473,254 676,661 680,934 652,406 597,478 316,755 11.73%
  YoY % 30.29% -30.06% -0.63% 4.37% 9.19% 88.62% -
  Horiz. % 194.66% 149.41% 213.62% 214.97% 205.97% 188.62% 100.00%
PBT 122,407 142,817 157,281 153,521 161,067 129,492 74,893 8.52%
  YoY % -14.29% -9.20% 2.45% -4.69% 24.38% 72.90% -
  Horiz. % 163.44% 190.69% 210.01% 204.99% 215.06% 172.90% 100.00%
Tax -36,747 -47,266 -44,393 -45,264 -41,475 -36,761 -17,614 13.03%
  YoY % 22.25% -6.47% 1.92% -9.14% -12.82% -108.70% -
  Horiz. % 208.62% 268.34% 252.03% 256.98% 235.47% 208.70% 100.00%
NP 85,660 95,551 112,888 108,257 119,592 92,731 57,279 6.93%
  YoY % -10.35% -15.36% 4.28% -9.48% 28.97% 61.89% -
  Horiz. % 149.55% 166.82% 197.08% 189.00% 208.79% 161.89% 100.00%
NP to SH 80,925 87,015 108,380 102,277 85,160 62,981 40,854 12.05%
  YoY % -7.00% -19.71% 5.97% 20.10% 35.22% 54.16% -
  Horiz. % 198.08% 212.99% 265.29% 250.35% 208.45% 154.16% 100.00%
Tax Rate 30.02 % 33.10 % 28.23 % 29.48 % 25.75 % 28.39 % 23.52 % 4.15%
  YoY % -9.31% 17.25% -4.24% 14.49% -9.30% 20.71% -
  Horiz. % 127.64% 140.73% 120.03% 125.34% 109.48% 120.71% 100.00%
Total Cost 530,943 377,703 563,773 572,677 532,814 504,747 259,476 12.66%
  YoY % 40.57% -33.00% -1.55% 7.48% 5.56% 94.53% -
  Horiz. % 204.62% 145.56% 217.27% 220.71% 205.34% 194.53% 100.00%
Net Worth 990,844 949,114 883,351 772,122 650,464 595,447 550,332 10.29%
  YoY % 4.40% 7.44% 14.41% 18.70% 9.24% 8.20% -
  Horiz. % 180.04% 172.46% 160.51% 140.30% 118.19% 108.20% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 14,360 30,791 35,478 44,810 31,942 13,932 24,882 -8.75%
  YoY % -53.36% -13.21% -20.82% 40.29% 129.26% -44.00% -
  Horiz. % 57.71% 123.75% 142.59% 180.09% 128.38% 56.00% 100.00%
Div Payout % 17.74 % 35.39 % 32.74 % 43.81 % 37.51 % 22.12 % 60.90 % -18.57%
  YoY % -49.87% 8.09% -25.27% 16.80% 69.58% -63.68% -
  Horiz. % 29.13% 58.11% 53.76% 71.94% 61.59% 36.32% 100.00%
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 990,844 949,114 883,351 772,122 650,464 595,447 550,332 10.29%
  YoY % 4.40% 7.44% 14.41% 18.70% 9.24% 8.20% -
  Horiz. % 180.04% 172.46% 160.51% 140.30% 118.19% 108.20% 100.00%
NOSH 718,003 724,515 724,058 689,395 580,771 293,324 292,729 16.11%
  YoY % -0.90% 0.06% 5.03% 18.70% 98.00% 0.20% -
  Horiz. % 245.28% 247.50% 247.35% 235.51% 198.40% 100.20% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 13.89 % 20.19 % 16.68 % 15.90 % 18.33 % 15.52 % 18.08 % -4.29%
  YoY % -31.20% 21.04% 4.91% -13.26% 18.11% -14.16% -
  Horiz. % 76.83% 111.67% 92.26% 87.94% 101.38% 85.84% 100.00%
ROE 8.17 % 9.17 % 12.27 % 13.25 % 13.09 % 10.58 % 7.42 % 1.62%
  YoY % -10.91% -25.26% -7.40% 1.22% 23.72% 42.59% -
  Horiz. % 110.11% 123.58% 165.36% 178.57% 176.42% 142.59% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 85.88 65.32 93.45 98.77 112.33 203.69 108.21 -3.78%
  YoY % 31.48% -30.10% -5.39% -12.07% -44.85% 88.24% -
  Horiz. % 79.36% 60.36% 86.36% 91.28% 103.81% 188.24% 100.00%
EPS 11.27 12.01 14.97 14.84 14.78 10.74 14.15 -3.72%
  YoY % -6.16% -19.77% 0.88% 0.41% 37.62% -24.10% -
  Horiz. % 79.65% 84.88% 105.80% 104.88% 104.45% 75.90% 100.00%
DPS 2.00 4.25 4.90 6.50 5.50 4.75 8.50 -21.41%
  YoY % -52.94% -13.27% -24.62% 18.18% 15.79% -44.12% -
  Horiz. % 23.53% 50.00% 57.65% 76.47% 64.71% 55.88% 100.00%
NAPS 1.3800 1.3100 1.2200 1.1200 1.1200 2.0300 1.8800 -5.02%
  YoY % 5.34% 7.38% 8.93% 0.00% -44.83% 7.98% -
  Horiz. % 73.40% 69.68% 64.89% 59.57% 59.57% 107.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 77.07 59.15 84.57 85.11 81.54 74.68 39.59 11.73%
  YoY % 30.30% -30.06% -0.63% 4.38% 9.19% 88.63% -
  Horiz. % 194.67% 149.41% 213.61% 214.98% 205.96% 188.63% 100.00%
EPS 10.11 10.88 13.55 12.78 10.64 7.87 5.11 12.03%
  YoY % -7.08% -19.70% 6.03% 20.11% 35.20% 54.01% -
  Horiz. % 197.85% 212.92% 265.17% 250.10% 208.22% 154.01% 100.00%
DPS 1.79 3.85 4.43 5.60 3.99 1.74 3.11 -8.79%
  YoY % -53.51% -13.09% -20.89% 40.35% 129.31% -44.05% -
  Horiz. % 57.56% 123.79% 142.44% 180.06% 128.30% 55.95% 100.00%
NAPS 1.2384 1.1863 1.1041 0.9650 0.8130 0.7442 0.6878 10.29%
  YoY % 4.39% 7.44% 14.41% 18.70% 9.24% 8.20% -
  Horiz. % 180.05% 172.48% 160.53% 140.30% 118.20% 108.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.8150 0.9600 1.1000 0.9400 0.8300 0.9300 0.6900 -
P/RPS 0.95 1.47 1.18 0.95 0.74 0.46 0.64 6.80%
  YoY % -35.37% 24.58% 24.21% 28.38% 60.87% -28.12% -
  Horiz. % 148.44% 229.69% 184.38% 148.44% 115.62% 71.88% 100.00%
P/EPS 7.23 7.99 7.35 6.34 5.66 4.33 4.94 6.55%
  YoY % -9.51% 8.71% 15.93% 12.01% 30.72% -12.35% -
  Horiz. % 146.36% 161.74% 148.79% 128.34% 114.57% 87.65% 100.00%
EY 13.83 12.51 13.61 15.78 17.67 23.09 20.23 -6.14%
  YoY % 10.55% -8.08% -13.75% -10.70% -23.47% 14.14% -
  Horiz. % 68.36% 61.84% 67.28% 78.00% 87.35% 114.14% 100.00%
DY 2.45 4.43 4.45 6.91 6.63 5.11 12.32 -23.58%
  YoY % -44.70% -0.45% -35.60% 4.22% 29.75% -58.52% -
  Horiz. % 19.89% 35.96% 36.12% 56.09% 53.81% 41.48% 100.00%
P/NAPS 0.59 0.73 0.90 0.84 0.74 0.46 0.37 8.08%
  YoY % -19.18% -18.89% 7.14% 13.51% 60.87% 24.32% -
  Horiz. % 159.46% 197.30% 243.24% 227.03% 200.00% 124.32% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 29/06/10 -
Price 0.7550 0.7950 1.0500 1.0900 0.8400 0.9000 0.6300 -
P/RPS 0.88 1.22 1.12 1.10 0.75 0.44 0.58 7.19%
  YoY % -27.87% 8.93% 1.82% 46.67% 70.45% -24.14% -
  Horiz. % 151.72% 210.34% 193.10% 189.66% 129.31% 75.86% 100.00%
P/EPS 6.70 6.62 7.01 7.35 5.73 4.19 4.51 6.81%
  YoY % 1.21% -5.56% -4.63% 28.27% 36.75% -7.10% -
  Horiz. % 148.56% 146.78% 155.43% 162.97% 127.05% 92.90% 100.00%
EY 14.93 15.11 14.26 13.61 17.46 23.86 22.15 -6.36%
  YoY % -1.19% 5.96% 4.78% -22.05% -26.82% 7.72% -
  Horiz. % 67.40% 68.22% 64.38% 61.44% 78.83% 107.72% 100.00%
DY 2.65 5.35 4.67 5.96 6.55 5.28 13.49 -23.74%
  YoY % -50.47% 14.56% -21.64% -9.01% 24.05% -60.86% -
  Horiz. % 19.64% 39.66% 34.62% 44.18% 48.55% 39.14% 100.00%
P/NAPS 0.55 0.61 0.86 0.97 0.75 0.44 0.34 8.34%
  YoY % -9.84% -29.07% -11.34% 29.33% 70.45% 29.41% -
  Horiz. % 161.76% 179.41% 252.94% 285.29% 220.59% 129.41% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS