Highlights

[GLOMAC] YoY Quarter 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 QoQ -     26.12%    YoY -     47.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 189,421 169,469 174,868 235,612 244,455 153,736 103,371 10.61%
  YoY % 11.77% -3.09% -25.78% -3.62% 59.01% 48.72% -
  Horiz. % 183.24% 163.94% 169.17% 227.93% 236.48% 148.72% 100.00%
PBT 28,508 48,327 38,411 48,973 51,486 27,864 24,760 2.37%
  YoY % -41.01% 25.82% -21.57% -4.88% 84.78% 12.54% -
  Horiz. % 115.14% 195.18% 155.13% 197.79% 207.94% 112.54% 100.00%
Tax -10,019 -14,607 -14,079 -16,181 -14,770 -8,545 -5,582 10.23%
  YoY % 31.41% -3.75% 12.99% -9.55% -72.85% -53.08% -
  Horiz. % 179.49% 261.68% 252.22% 289.88% 264.60% 153.08% 100.00%
NP 18,489 33,720 24,332 32,792 36,716 19,319 19,178 -0.61%
  YoY % -45.17% 38.58% -25.80% -10.69% 90.05% 0.74% -
  Horiz. % 96.41% 175.83% 126.87% 170.99% 191.45% 100.74% 100.00%
NP to SH 22,644 29,601 22,336 31,990 21,626 15,021 12,563 10.31%
  YoY % -23.50% 32.53% -30.18% 47.92% 43.97% 19.57% -
  Horiz. % 180.24% 235.62% 177.79% 254.64% 172.14% 119.57% 100.00%
Tax Rate 35.14 % 30.23 % 36.65 % 33.04 % 28.69 % 30.67 % 22.54 % 7.67%
  YoY % 16.24% -17.52% 10.93% 15.16% -6.46% 36.07% -
  Horiz. % 155.90% 134.12% 162.60% 146.58% 127.28% 136.07% 100.00%
Total Cost 170,932 135,749 150,536 202,820 207,739 134,417 84,193 12.52%
  YoY % 25.92% -9.82% -25.78% -2.37% 54.55% 59.65% -
  Horiz. % 203.02% 161.24% 178.80% 240.90% 246.74% 159.65% 100.00%
Net Worth 995,052 943,393 888,143 760,756 638,859 592,362 553,644 10.25%
  YoY % 5.48% 6.22% 16.74% 19.08% 7.85% 6.99% -
  Horiz. % 179.73% 170.40% 160.42% 137.41% 115.39% 106.99% 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 14,421 16,203 19,291 26,626 15,686 7,404 13,252 1.42%
  YoY % -11.00% -16.01% -27.55% 69.74% 111.85% -44.13% -
  Horiz. % 108.82% 122.27% 145.57% 200.92% 118.37% 55.87% 100.00%
Div Payout % 63.69 % 54.74 % 86.37 % 83.23 % 72.53 % 49.29 % 105.49 % -8.06%
  YoY % 16.35% -36.62% 3.77% 14.75% 47.15% -53.28% -
  Horiz. % 60.38% 51.89% 81.88% 78.90% 68.76% 46.72% 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 995,052 943,393 888,143 760,756 638,859 592,362 553,644 10.25%
  YoY % 5.48% 6.22% 16.74% 19.08% 7.85% 6.99% -
  Horiz. % 179.73% 170.40% 160.42% 137.41% 115.39% 106.99% 100.00%
NOSH 721,052 720,147 727,986 760,756 570,410 296,181 294,491 16.08%
  YoY % 0.13% -1.08% -4.31% 33.37% 92.59% 0.57% -
  Horiz. % 244.85% 244.54% 247.20% 258.33% 193.69% 100.57% 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 9.76 % 19.90 % 13.91 % 13.92 % 15.02 % 12.57 % 18.55 % -10.14%
  YoY % -50.95% 43.06% -0.07% -7.32% 19.49% -32.24% -
  Horiz. % 52.61% 107.28% 74.99% 75.04% 80.97% 67.76% 100.00%
ROE 2.28 % 3.14 % 2.51 % 4.21 % 3.39 % 2.54 % 2.27 % 0.07%
  YoY % -27.39% 25.10% -40.38% 24.19% 33.46% 11.89% -
  Horiz. % 100.44% 138.33% 110.57% 185.46% 149.34% 111.89% 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 26.27 23.53 24.02 30.97 42.86 51.91 35.10 -4.71%
  YoY % 11.64% -2.04% -22.44% -27.74% -17.43% 47.89% -
  Horiz. % 74.84% 67.04% 68.43% 88.23% 122.11% 147.89% 100.00%
EPS 3.14 4.11 3.07 4.41 3.83 2.54 4.26 -4.95%
  YoY % -23.60% 33.88% -30.39% 15.14% 50.79% -40.38% -
  Horiz. % 73.71% 96.48% 72.07% 103.52% 89.91% 59.62% 100.00%
DPS 2.00 2.25 2.65 3.50 2.75 2.50 4.50 -12.63%
  YoY % -11.11% -15.09% -24.29% 27.27% 10.00% -44.44% -
  Horiz. % 44.44% 50.00% 58.89% 77.78% 61.11% 55.56% 100.00%
NAPS 1.3800 1.3100 1.2200 1.0000 1.1200 2.0000 1.8800 -5.02%
  YoY % 5.34% 7.38% 22.00% -10.71% -44.00% 6.38% -
  Horiz. % 73.40% 69.68% 64.89% 53.19% 59.57% 106.38% 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 23.67 21.18 21.86 29.45 30.55 19.21 12.92 10.61%
  YoY % 11.76% -3.11% -25.77% -3.60% 59.03% 48.68% -
  Horiz. % 183.20% 163.93% 169.20% 227.94% 236.46% 148.68% 100.00%
EPS 2.83 3.70 2.79 4.00 2.70 1.88 1.57 10.31%
  YoY % -23.51% 32.62% -30.25% 48.15% 43.62% 19.75% -
  Horiz. % 180.25% 235.67% 177.71% 254.78% 171.97% 119.75% 100.00%
DPS 1.80 2.03 2.41 3.33 1.96 0.93 1.66 1.36%
  YoY % -11.33% -15.77% -27.63% 69.90% 110.75% -43.98% -
  Horiz. % 108.43% 122.29% 145.18% 200.60% 118.07% 56.02% 100.00%
NAPS 1.2437 1.1791 1.1101 0.9508 0.7985 0.7404 0.6920 10.25%
  YoY % 5.48% 6.22% 16.75% 19.07% 7.85% 6.99% -
  Horiz. % 179.73% 170.39% 160.42% 137.40% 115.39% 106.99% 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 3.10 4.08 4.58 3.04 1.94 1.79 1.97 7.84%
  YoY % -24.02% -10.92% 50.66% 56.70% 8.38% -9.14% -
  Horiz. % 157.36% 207.11% 232.49% 154.31% 98.48% 90.86% 100.00%
P/EPS 25.95 23.36 35.85 22.35 21.89 18.34 16.17 8.19%
  YoY % 11.09% -34.84% 60.40% 2.10% 19.36% 13.42% -
  Horiz. % 160.48% 144.47% 221.71% 138.22% 135.37% 113.42% 100.00%
EY 3.85 4.28 2.79 4.47 4.57 5.45 6.18 -7.58%
  YoY % -10.05% 53.41% -37.58% -2.19% -16.15% -11.81% -
  Horiz. % 62.30% 69.26% 45.15% 72.33% 73.95% 88.19% 100.00%
DY 2.45 2.34 2.41 3.72 3.31 2.69 6.52 -15.04%
  YoY % 4.70% -2.90% -35.22% 12.39% 23.05% -58.74% -
  Horiz. % 37.58% 35.89% 36.96% 57.06% 50.77% 41.26% 100.00%
P/NAPS 0.59 0.73 0.90 0.94 0.74 0.47 0.37 8.08%
  YoY % -19.18% -18.89% -4.26% 27.03% 57.45% 27.03% -
  Horiz. % 159.46% 197.30% 243.24% 254.05% 200.00% 127.03% 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 2.87 3.38 4.37 3.52 1.96 1.73 1.79 8.18%
  YoY % -15.09% -22.65% 24.15% 79.59% 13.29% -3.35% -
  Horiz. % 160.34% 188.83% 244.13% 196.65% 109.50% 96.65% 100.00%
P/EPS 24.04 19.34 34.22 25.92 22.16 17.75 14.77 8.45%
  YoY % 24.30% -43.48% 32.02% 16.97% 24.85% 20.18% -
  Horiz. % 162.76% 130.94% 231.69% 175.49% 150.03% 120.18% 100.00%
EY 4.16 5.17 2.92 3.86 4.51 5.64 6.77 -7.79%
  YoY % -19.54% 77.05% -24.35% -14.41% -20.04% -16.69% -
  Horiz. % 61.45% 76.37% 43.13% 57.02% 66.62% 83.31% 100.00%
DY 2.65 2.83 2.52 3.21 3.27 2.78 7.14 -15.21%
  YoY % -6.36% 12.30% -21.50% -1.83% 17.63% -61.06% -
  Horiz. % 37.11% 39.64% 35.29% 44.96% 45.80% 38.94% 100.00%
P/NAPS 0.55 0.61 0.86 1.09 0.75 0.45 0.34 8.34%
  YoY % -9.84% -29.07% -21.10% 45.33% 66.67% 32.35% -
  Horiz. % 161.76% 179.41% 252.94% 320.59% 220.59% 132.35% 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
 
 

537  353  635  939 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 BINTAI 0.83+0.035 
 VIVOCOM 1.17+0.16 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.86+0.095 
 SANICHI 0.0650.00 
 ASB 0.1650.00 

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