Highlights

[GLOMAC] YoY Quarter Result on 2011-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 31-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Jan-2011  [#3]
Profit Trend QoQ -     4.05%    YoY -     55.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Revenue 183,720 159,850 145,287 176,535 78,764 78,764 81,133 17.75%
  YoY % 14.93% 10.02% -17.70% 124.13% 0.00% -2.92% -
  Horiz. % 226.44% 197.02% 179.07% 217.59% 97.08% 97.08% 100.00%
PBT 35,455 37,034 42,950 40,120 17,308 17,308 16,511 16.50%
  YoY % -4.26% -13.77% 7.05% 131.80% 0.00% 4.83% -
  Horiz. % 214.74% 224.30% 260.13% 242.99% 104.83% 104.83% 100.00%
Tax -11,908 -10,658 -11,052 -12,894 -3,502 -3,502 -4,384 22.11%
  YoY % -11.73% 3.56% 14.29% -268.19% 0.00% 20.12% -
  Horiz. % 271.62% 243.11% 252.10% 294.11% 79.88% 79.88% 100.00%
NP 23,547 26,376 31,898 27,226 13,806 13,806 12,127 14.18%
  YoY % -10.73% -17.31% 17.16% 97.20% 0.00% 13.85% -
  Horiz. % 194.17% 217.50% 263.03% 224.51% 113.85% 113.85% 100.00%
NP to SH 22,710 25,364 21,887 16,523 10,648 10,648 9,556 18.89%
  YoY % -10.46% 15.89% 32.46% 55.17% 0.00% 11.43% -
  Horiz. % 237.65% 265.42% 229.04% 172.91% 111.43% 111.43% 100.00%
Tax Rate 33.59 % 28.78 % 25.73 % 32.14 % 20.23 % 20.23 % 26.55 % 4.81%
  YoY % 16.71% 11.85% -19.94% 58.87% 0.00% -23.80% -
  Horiz. % 126.52% 108.40% 96.91% 121.05% 76.20% 76.20% 100.00%
Total Cost 160,173 133,474 113,389 149,309 64,958 64,958 69,006 18.33%
  YoY % 20.00% 17.71% -24.06% 129.85% 0.00% -5.87% -
  Horiz. % 232.11% 193.42% 164.32% 216.37% 94.13% 94.13% 100.00%
Net Worth 880,740 794,883 594,320 587,809 554,645 - 516,834 11.24%
  YoY % 10.80% 33.75% 1.11% 5.98% 0.00% 0.00% -
  Horiz. % 170.41% 153.80% 114.99% 113.73% 107.32% 0.00% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Div 16,377 21,678 15,715 13,159 11,864 11,864 6,985 18.57%
  YoY % -24.45% 37.95% 19.42% 10.92% 0.00% 69.84% -
  Horiz. % 234.45% 310.34% 224.97% 188.39% 169.84% 169.84% 100.00%
Div Payout % 72.12 % 85.47 % 71.80 % 79.65 % 111.42 % 111.42 % 73.10 % -0.27%
  YoY % -15.62% 19.04% -9.86% -28.51% 0.00% 52.42% -
  Horiz. % 98.66% 116.92% 98.22% 108.96% 152.42% 152.42% 100.00%
Equity
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Net Worth 880,740 794,883 594,320 587,809 554,645 - 516,834 11.24%
  YoY % 10.80% 33.75% 1.11% 5.98% 0.00% 0.00% -
  Horiz. % 170.41% 153.80% 114.99% 113.73% 107.32% 0.00% 100.00%
NOSH 727,884 722,621 571,462 292,442 296,601 296,601 279,415 21.09%
  YoY % 0.73% 26.45% 95.41% -1.40% 0.00% 6.15% -
  Horiz. % 260.50% 258.62% 204.52% 104.66% 106.15% 106.15% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
NP Margin 12.82 % 16.50 % 21.96 % 15.42 % 17.53 % 17.53 % 14.95 % -3.03%
  YoY % -22.30% -24.86% 42.41% -12.04% 0.00% 17.26% -
  Horiz. % 85.75% 110.37% 146.89% 103.14% 117.26% 117.26% 100.00%
ROE 2.58 % 3.19 % 3.68 % 2.81 % 1.92 % - % 1.85 % 6.87%
  YoY % -19.12% -13.32% 30.96% 46.35% 0.00% 0.00% -
  Horiz. % 139.46% 172.43% 198.92% 151.89% 103.78% 0.00% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 25.24 22.12 25.42 60.37 26.56 26.56 29.04 -2.76%
  YoY % 14.10% -12.98% -57.89% 127.30% 0.00% -8.54% -
  Horiz. % 86.91% 76.17% 87.53% 207.89% 91.46% 91.46% 100.00%
EPS 3.12 3.51 3.83 5.65 3.59 3.59 3.42 -1.82%
  YoY % -11.11% -8.36% -32.21% 57.38% 0.00% 4.97% -
  Horiz. % 91.23% 102.63% 111.99% 165.20% 104.97% 104.97% 100.00%
DPS 2.25 3.00 2.75 4.50 4.00 4.00 2.50 -2.08%
  YoY % -25.00% 9.09% -38.89% 12.50% 0.00% 60.00% -
  Horiz. % 90.00% 120.00% 110.00% 180.00% 160.00% 160.00% 100.00%
NAPS 1.2100 1.1000 1.0400 2.0100 1.8700 - 1.8497 -8.13%
  YoY % 10.00% 5.77% -48.26% 7.49% 0.00% 0.00% -
  Horiz. % 65.42% 59.47% 56.23% 108.67% 101.10% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
RPS 22.96 19.98 18.16 22.06 9.84 9.84 10.14 17.75%
  YoY % 14.91% 10.02% -17.68% 124.19% 0.00% -2.96% -
  Horiz. % 226.43% 197.04% 179.09% 217.55% 97.04% 97.04% 100.00%
EPS 2.84 3.17 2.74 2.07 1.33 1.33 1.19 18.99%
  YoY % -10.41% 15.69% 32.37% 55.64% 0.00% 11.76% -
  Horiz. % 238.66% 266.39% 230.25% 173.95% 111.76% 111.76% 100.00%
DPS 2.05 2.71 1.96 1.64 1.48 1.48 0.87 18.69%
  YoY % -24.35% 38.27% 19.51% 10.81% 0.00% 70.11% -
  Horiz. % 235.63% 311.49% 225.29% 188.51% 170.11% 170.11% 100.00%
NAPS 1.1008 0.9935 0.7428 0.7347 0.6932 - 0.6460 11.24%
  YoY % 10.80% 33.75% 1.10% 5.99% 0.00% 0.00% -
  Horiz. % 170.40% 153.79% 114.98% 113.73% 107.31% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 29/01/10 30/01/09 -
Price 1.1000 0.8550 0.8300 0.9000 0.6800 0.6800 0.2500 -
P/RPS 4.36 3.87 3.26 1.49 2.56 2.56 0.86 38.33%
  YoY % 12.66% 18.71% 118.79% -41.80% 0.00% 197.67% -
  Horiz. % 506.98% 450.00% 379.07% 173.26% 297.67% 297.67% 100.00%
P/EPS 35.26 24.36 21.67 15.93 18.94 18.94 7.31 36.96%
  YoY % 44.75% 12.41% 36.03% -15.89% 0.00% 159.10% -
  Horiz. % 482.35% 333.24% 296.44% 217.92% 259.10% 259.10% 100.00%
EY 2.84 4.11 4.61 6.28 5.28 5.28 13.68 -26.97%
  YoY % -30.90% -10.85% -26.59% 18.94% 0.00% -61.40% -
  Horiz. % 20.76% 30.04% 33.70% 45.91% 38.60% 38.60% 100.00%
DY 2.05 3.51 3.31 5.00 5.88 5.88 10.00 -27.15%
  YoY % -41.60% 6.04% -33.80% -14.97% 0.00% -41.20% -
  Horiz. % 20.50% 35.10% 33.10% 50.00% 58.80% 58.80% 100.00%
P/NAPS 0.91 0.78 0.80 0.45 0.36 0.00 0.14 45.38%
  YoY % 16.67% -2.50% 77.78% 25.00% 0.00% 0.00% -
  Horiz. % 650.00% 557.14% 571.43% 321.43% 257.14% 0.00% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 31/01/09 CAGR
Date 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 - 24/03/09 -
Price 1.1000 0.9850 0.8700 0.8900 0.6400 0.0000 0.2500 -
P/RPS 4.36 4.45 3.42 1.47 2.41 0.00 0.86 38.33%
  YoY % -2.02% 30.12% 132.65% -39.00% 0.00% 0.00% -
  Horiz. % 506.98% 517.44% 397.67% 170.93% 280.23% 0.00% 100.00%
P/EPS 35.26 28.06 22.72 15.75 17.83 0.00 7.31 36.96%
  YoY % 25.66% 23.50% 44.25% -11.67% 0.00% 0.00% -
  Horiz. % 482.35% 383.86% 310.81% 215.46% 243.91% 0.00% 100.00%
EY 2.84 3.56 4.40 6.35 5.61 0.00 13.68 -26.97%
  YoY % -20.22% -19.09% -30.71% 13.19% 0.00% 0.00% -
  Horiz. % 20.76% 26.02% 32.16% 46.42% 41.01% 0.00% 100.00%
DY 2.05 3.05 3.16 5.06 6.25 0.00 10.00 -27.15%
  YoY % -32.79% -3.48% -37.55% -19.04% 0.00% 0.00% -
  Horiz. % 20.50% 30.50% 31.60% 50.60% 62.50% 0.00% 100.00%
P/NAPS 0.91 0.90 0.84 0.44 0.34 0.00 0.14 45.38%
  YoY % 1.11% 7.14% 90.91% 29.41% 0.00% 0.00% -
  Horiz. % 650.00% 642.86% 600.00% 314.29% 242.86% 0.00% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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