Highlights

[GLOMAC] YoY Quarter Result on 2011-04-30 [#4]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 23-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 30-Apr-2011  [#4]
Profit Trend QoQ -     -9.09%    YoY -     19.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 174,868 235,612 244,455 153,736 103,371 93,581 72,041 15.92%
  YoY % -25.78% -3.62% 59.01% 48.72% 10.46% 29.90% -
  Horiz. % 242.73% 327.05% 339.33% 213.40% 143.49% 129.90% 100.00%
PBT 38,411 48,973 51,486 27,864 24,760 14,029 4,944 40.71%
  YoY % -21.57% -4.88% 84.78% 12.54% 76.49% 183.76% -
  Horiz. % 776.92% 990.55% 1,041.38% 563.59% 500.81% 283.76% 100.00%
Tax -14,079 -16,181 -14,770 -8,545 -5,582 -4,468 -1,887 39.77%
  YoY % 12.99% -9.55% -72.85% -53.08% -24.93% -136.78% -
  Horiz. % 746.10% 857.50% 782.72% 452.84% 295.81% 236.78% 100.00%
NP 24,332 32,792 36,716 19,319 19,178 9,561 3,057 41.28%
  YoY % -25.80% -10.69% 90.05% 0.74% 100.59% 212.76% -
  Horiz. % 795.94% 1,072.69% 1,201.05% 631.96% 627.35% 312.76% 100.00%
NP to SH 22,336 31,990 21,626 15,021 12,563 6,933 4,331 31.43%
  YoY % -30.18% 47.92% 43.97% 19.57% 81.21% 60.08% -
  Horiz. % 515.72% 738.63% 499.33% 346.83% 290.07% 160.08% 100.00%
Tax Rate 36.65 % 33.04 % 28.69 % 30.67 % 22.54 % 31.85 % 38.17 % -0.67%
  YoY % 10.93% 15.16% -6.46% 36.07% -29.23% -16.56% -
  Horiz. % 96.02% 86.56% 75.16% 80.35% 59.05% 83.44% 100.00%
Total Cost 150,536 202,820 207,739 134,417 84,193 84,020 68,984 13.88%
  YoY % -25.78% -2.37% 54.55% 59.65% 0.21% 21.80% -
  Horiz. % 218.22% 294.01% 301.14% 194.85% 122.05% 121.80% 100.00%
Net Worth 888,143 760,756 638,859 592,362 553,644 279,418 503,141 9.93%
  YoY % 16.74% 19.08% 7.85% 6.99% 98.14% -44.47% -
  Horiz. % 176.52% 151.20% 126.97% 117.73% 110.04% 55.53% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 19,291 26,626 15,686 7,404 13,252 12,573 5,736 22.39%
  YoY % -27.55% 69.74% 111.85% -44.13% 5.39% 119.19% -
  Horiz. % 336.30% 464.16% 273.45% 129.08% 231.02% 219.19% 100.00%
Div Payout % 86.37 % 83.23 % 72.53 % 49.29 % 105.49 % 181.36 % 132.45 % -6.88%
  YoY % 3.77% 14.75% 47.15% -53.28% -41.83% 36.93% -
  Horiz. % 65.21% 62.84% 54.76% 37.21% 79.65% 136.93% 100.00%
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 888,143 760,756 638,859 592,362 553,644 279,418 503,141 9.93%
  YoY % 16.74% 19.08% 7.85% 6.99% 98.14% -44.47% -
  Horiz. % 176.52% 151.20% 126.97% 117.73% 110.04% 55.53% 100.00%
NOSH 727,986 760,756 570,410 296,181 294,491 279,418 286,821 16.79%
  YoY % -4.31% 33.37% 92.59% 0.57% 5.39% -2.58% -
  Horiz. % 253.81% 265.24% 198.87% 103.26% 102.67% 97.42% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 13.91 % 13.92 % 15.02 % 12.57 % 18.55 % 10.22 % 4.24 % 21.89%
  YoY % -0.07% -7.32% 19.49% -32.24% 81.51% 141.04% -
  Horiz. % 328.07% 328.30% 354.25% 296.46% 437.50% 241.04% 100.00%
ROE 2.51 % 4.21 % 3.39 % 2.54 % 2.27 % 2.48 % 0.86 % 19.53%
  YoY % -40.38% 24.19% 33.46% 11.89% -8.47% 188.37% -
  Horiz. % 291.86% 489.53% 394.19% 295.35% 263.95% 288.37% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 24.02 30.97 42.86 51.91 35.10 33.49 25.12 -0.74%
  YoY % -22.44% -27.74% -17.43% 47.89% 4.81% 33.32% -
  Horiz. % 95.62% 123.29% 170.62% 206.65% 139.73% 133.32% 100.00%
EPS 3.07 4.41 3.83 2.54 4.26 2.48 1.51 12.55%
  YoY % -30.39% 15.14% 50.79% -40.38% 71.77% 64.24% -
  Horiz. % 203.31% 292.05% 253.64% 168.21% 282.12% 164.24% 100.00%
DPS 2.65 3.50 2.75 2.50 4.50 4.50 2.00 4.80%
  YoY % -24.29% 27.27% 10.00% -44.44% 0.00% 125.00% -
  Horiz. % 132.50% 175.00% 137.50% 125.00% 225.00% 225.00% 100.00%
NAPS 1.2200 1.0000 1.1200 2.0000 1.8800 1.0000 1.7542 -5.87%
  YoY % 22.00% -10.71% -44.00% 6.38% 88.00% -42.99% -
  Horiz. % 69.55% 57.01% 63.85% 114.01% 107.17% 57.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 21.86 29.45 30.55 19.21 12.92 11.70 9.00 15.93%
  YoY % -25.77% -3.60% 59.03% 48.68% 10.43% 30.00% -
  Horiz. % 242.89% 327.22% 339.44% 213.44% 143.56% 130.00% 100.00%
EPS 2.79 4.00 2.70 1.88 1.57 0.87 0.54 31.47%
  YoY % -30.25% 48.15% 43.62% 19.75% 80.46% 61.11% -
  Horiz. % 516.67% 740.74% 500.00% 348.15% 290.74% 161.11% 100.00%
DPS 2.41 3.33 1.96 0.93 1.66 1.57 0.72 22.29%
  YoY % -27.63% 69.90% 110.75% -43.98% 5.73% 118.06% -
  Horiz. % 334.72% 462.50% 272.22% 129.17% 230.56% 218.06% 100.00%
NAPS 1.1101 0.9508 0.7985 0.7404 0.6920 0.3492 0.6289 9.93%
  YoY % 16.75% 19.07% 7.85% 6.99% 98.17% -44.47% -
  Horiz. % 176.51% 151.18% 126.97% 117.73% 110.03% 55.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 1.1000 0.9400 0.8300 0.9300 0.6900 0.3400 0.5600 -
P/RPS 4.58 3.04 1.94 1.79 1.97 1.02 2.23 12.74%
  YoY % 50.66% 56.70% 8.38% -9.14% 93.14% -54.26% -
  Horiz. % 205.38% 136.32% 87.00% 80.27% 88.34% 45.74% 100.00%
P/EPS 35.85 22.35 21.89 18.34 16.17 13.70 37.09 -0.56%
  YoY % 60.40% 2.10% 19.36% 13.42% 18.03% -63.06% -
  Horiz. % 96.66% 60.26% 59.02% 49.45% 43.60% 36.94% 100.00%
EY 2.79 4.47 4.57 5.45 6.18 7.30 2.70 0.55%
  YoY % -37.58% -2.19% -16.15% -11.81% -15.34% 170.37% -
  Horiz. % 103.33% 165.56% 169.26% 201.85% 228.89% 270.37% 100.00%
DY 2.41 3.72 3.31 2.69 6.52 13.24 3.57 -6.34%
  YoY % -35.22% 12.39% 23.05% -58.74% -50.76% 270.87% -
  Horiz. % 67.51% 104.20% 92.72% 75.35% 182.63% 370.87% 100.00%
P/NAPS 0.90 0.94 0.74 0.47 0.37 0.34 0.32 18.80%
  YoY % -4.26% 27.03% 57.45% 27.03% 8.82% 6.25% -
  Horiz. % 281.25% 293.75% 231.25% 146.88% 115.62% 106.25% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 18/06/14 25/06/13 26/06/12 23/06/11 29/06/10 24/06/09 30/06/08 -
Price 1.0500 1.0900 0.8400 0.9000 0.6300 0.3700 0.4800 -
P/RPS 4.37 3.52 1.96 1.73 1.79 1.10 1.91 14.78%
  YoY % 24.15% 79.59% 13.29% -3.35% 62.73% -42.41% -
  Horiz. % 228.80% 184.29% 102.62% 90.58% 93.72% 57.59% 100.00%
P/EPS 34.22 25.92 22.16 17.75 14.77 14.91 31.79 1.23%
  YoY % 32.02% 16.97% 24.85% 20.18% -0.94% -53.10% -
  Horiz. % 107.64% 81.54% 69.71% 55.84% 46.46% 46.90% 100.00%
EY 2.92 3.86 4.51 5.64 6.77 6.71 3.15 -1.26%
  YoY % -24.35% -14.41% -20.04% -16.69% 0.89% 113.02% -
  Horiz. % 92.70% 122.54% 143.17% 179.05% 214.92% 213.02% 100.00%
DY 2.52 3.21 3.27 2.78 7.14 12.16 4.17 -8.05%
  YoY % -21.50% -1.83% 17.63% -61.06% -41.28% 191.61% -
  Horiz. % 60.43% 76.98% 78.42% 66.67% 171.22% 291.61% 100.00%
P/NAPS 0.86 1.09 0.75 0.45 0.34 0.37 0.27 21.29%
  YoY % -21.10% 45.33% 66.67% 32.35% -8.11% 37.04% -
  Horiz. % 318.52% 403.70% 277.78% 166.67% 125.93% 137.04% 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
 
 

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