Highlights

[GLOMAC] YoY Quarter Result on 2012-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 22-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     -7.94%    YoY -     32.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
Revenue 110,956 183,720 159,850 145,287 176,535 78,764 78,764 7.09%
  YoY % -39.61% 14.93% 10.02% -17.70% 124.13% 0.00% -
  Horiz. % 140.87% 233.25% 202.95% 184.46% 224.13% 100.00% 100.00%
PBT 42,481 35,455 37,034 42,950 40,120 17,308 17,308 19.66%
  YoY % 19.82% -4.26% -13.77% 7.05% 131.80% 0.00% -
  Horiz. % 245.44% 204.85% 213.97% 248.15% 231.80% 100.00% 100.00%
Tax -16,671 -11,908 -10,658 -11,052 -12,894 -3,502 -3,502 36.60%
  YoY % -40.00% -11.73% 3.56% 14.29% -268.19% 0.00% -
  Horiz. % 476.04% 340.03% 304.34% 315.59% 368.19% 100.00% 100.00%
NP 25,810 23,547 26,376 31,898 27,226 13,806 13,806 13.32%
  YoY % 9.61% -10.73% -17.31% 17.16% 97.20% 0.00% -
  Horiz. % 186.95% 170.56% 191.05% 231.04% 197.20% 100.00% 100.00%
NP to SH 23,397 22,710 25,364 21,887 16,523 10,648 10,648 17.04%
  YoY % 3.03% -10.46% 15.89% 32.46% 55.17% 0.00% -
  Horiz. % 219.73% 213.28% 238.20% 205.55% 155.17% 100.00% 100.00%
Tax Rate 39.24 % 33.59 % 28.78 % 25.73 % 32.14 % 20.23 % 20.23 % 14.16%
  YoY % 16.82% 16.71% 11.85% -19.94% 58.87% 0.00% -
  Horiz. % 193.97% 166.04% 142.26% 127.19% 158.87% 100.00% 100.00%
Total Cost 85,146 160,173 133,474 113,389 149,309 64,958 64,958 5.56%
  YoY % -46.84% 20.00% 17.71% -24.06% 129.85% 0.00% -
  Horiz. % 131.08% 246.58% 205.48% 174.56% 229.85% 100.00% 100.00%
Net Worth 919,943 880,740 794,883 594,320 587,809 554,645 - -
  YoY % 4.45% 10.80% 33.75% 1.11% 5.98% 0.00% -
  Horiz. % 165.86% 158.79% 143.31% 107.15% 105.98% 100.00% -
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
Div 14,487 16,377 21,678 15,715 13,159 11,864 11,864 4.07%
  YoY % -11.54% -24.45% 37.95% 19.42% 10.92% 0.00% -
  Horiz. % 122.11% 138.04% 182.73% 132.46% 110.92% 100.00% 100.00%
Div Payout % 61.92 % 72.12 % 85.47 % 71.80 % 79.65 % 111.42 % 111.42 % -11.08%
  YoY % -14.14% -15.62% 19.04% -9.86% -28.51% 0.00% -
  Horiz. % 55.57% 64.73% 76.71% 64.44% 71.49% 100.00% 100.00%
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
Net Worth 919,943 880,740 794,883 594,320 587,809 554,645 - -
  YoY % 4.45% 10.80% 33.75% 1.11% 5.98% 0.00% -
  Horiz. % 165.86% 158.79% 143.31% 107.15% 105.98% 100.00% -
NOSH 724,365 727,884 722,621 571,462 292,442 296,601 296,601 19.54%
  YoY % -0.48% 0.73% 26.45% 95.41% -1.40% 0.00% -
  Horiz. % 244.22% 245.41% 243.63% 192.67% 98.60% 100.00% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
NP Margin 23.26 % 12.82 % 16.50 % 21.96 % 15.42 % 17.53 % 17.53 % 5.82%
  YoY % 81.44% -22.30% -24.86% 42.41% -12.04% 0.00% -
  Horiz. % 132.69% 73.13% 94.12% 125.27% 87.96% 100.00% 100.00%
ROE 2.54 % 2.58 % 3.19 % 3.68 % 2.81 % 1.92 % - % -
  YoY % -1.55% -19.12% -13.32% 30.96% 46.35% 0.00% -
  Horiz. % 132.29% 134.38% 166.15% 191.67% 146.35% 100.00% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
RPS 15.32 25.24 22.12 25.42 60.37 26.56 26.56 -10.42%
  YoY % -39.30% 14.10% -12.98% -57.89% 127.30% 0.00% -
  Horiz. % 57.68% 95.03% 83.28% 95.71% 227.30% 100.00% 100.00%
EPS 3.23 3.12 3.51 3.83 5.65 3.59 3.59 -2.09%
  YoY % 3.53% -11.11% -8.36% -32.21% 57.38% 0.00% -
  Horiz. % 89.97% 86.91% 97.77% 106.69% 157.38% 100.00% 100.00%
DPS 2.00 2.25 3.00 2.75 4.50 4.00 4.00 -12.94%
  YoY % -11.11% -25.00% 9.09% -38.89% 12.50% 0.00% -
  Horiz. % 50.00% 56.25% 75.00% 68.75% 112.50% 100.00% 100.00%
NAPS 1.2700 1.2100 1.1000 1.0400 2.0100 1.8700 - -
  YoY % 4.96% 10.00% 5.77% -48.26% 7.49% 0.00% -
  Horiz. % 67.91% 64.71% 58.82% 55.61% 107.49% 100.00% -
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
RPS 13.87 22.96 19.98 18.16 22.06 9.84 9.84 7.10%
  YoY % -39.59% 14.91% 10.02% -17.68% 124.19% 0.00% -
  Horiz. % 140.96% 233.33% 203.05% 184.55% 224.19% 100.00% 100.00%
EPS 2.92 2.84 3.17 2.74 2.07 1.33 1.33 17.02%
  YoY % 2.82% -10.41% 15.69% 32.37% 55.64% 0.00% -
  Horiz. % 219.55% 213.53% 238.35% 206.02% 155.64% 100.00% 100.00%
DPS 1.81 2.05 2.71 1.96 1.64 1.48 1.48 4.11%
  YoY % -11.71% -24.35% 38.27% 19.51% 10.81% 0.00% -
  Horiz. % 122.30% 138.51% 183.11% 132.43% 110.81% 100.00% 100.00%
NAPS 1.1498 1.1008 0.9935 0.7428 0.7347 0.6932 - -
  YoY % 4.45% 10.80% 33.75% 1.10% 5.99% 0.00% -
  Horiz. % 165.87% 158.80% 143.32% 107.16% 105.99% 100.00% -
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 29/01/10 -
Price 0.9900 1.1000 0.8550 0.8300 0.9000 0.6800 0.6800 -
P/RPS 6.46 4.36 3.87 3.26 1.49 2.56 2.56 20.32%
  YoY % 48.17% 12.66% 18.71% 118.79% -41.80% 0.00% -
  Horiz. % 252.34% 170.31% 151.17% 127.34% 58.20% 100.00% 100.00%
P/EPS 30.65 35.26 24.36 21.67 15.93 18.94 18.94 10.10%
  YoY % -13.07% 44.75% 12.41% 36.03% -15.89% 0.00% -
  Horiz. % 161.83% 186.17% 128.62% 114.41% 84.11% 100.00% 100.00%
EY 3.26 2.84 4.11 4.61 6.28 5.28 5.28 -9.19%
  YoY % 14.79% -30.90% -10.85% -26.59% 18.94% 0.00% -
  Horiz. % 61.74% 53.79% 77.84% 87.31% 118.94% 100.00% 100.00%
DY 2.02 2.05 3.51 3.31 5.00 5.88 5.88 -19.23%
  YoY % -1.46% -41.60% 6.04% -33.80% -14.97% 0.00% -
  Horiz. % 34.35% 34.86% 59.69% 56.29% 85.03% 100.00% 100.00%
P/NAPS 0.78 0.91 0.78 0.80 0.45 0.36 0.00 -
  YoY % -14.29% 16.67% -2.50% 77.78% 25.00% 0.00% -
  Horiz. % 216.67% 252.78% 216.67% 222.22% 125.00% 100.00% -
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 31/01/10 CAGR
Date 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 - -
Price 1.0200 1.1000 0.9850 0.8700 0.8900 0.6400 0.0000 -
P/RPS 6.66 4.36 4.45 3.42 1.47 2.41 0.00 -
  YoY % 52.75% -2.02% 30.12% 132.65% -39.00% 0.00% -
  Horiz. % 276.35% 180.91% 184.65% 141.91% 61.00% 100.00% -
P/EPS 31.58 35.26 28.06 22.72 15.75 17.83 0.00 -
  YoY % -10.44% 25.66% 23.50% 44.25% -11.67% 0.00% -
  Horiz. % 177.12% 197.76% 157.38% 127.43% 88.33% 100.00% -
EY 3.17 2.84 3.56 4.40 6.35 5.61 0.00 -
  YoY % 11.62% -20.22% -19.09% -30.71% 13.19% 0.00% -
  Horiz. % 56.51% 50.62% 63.46% 78.43% 113.19% 100.00% -
DY 1.96 2.05 3.05 3.16 5.06 6.25 0.00 -
  YoY % -4.39% -32.79% -3.48% -37.55% -19.04% 0.00% -
  Horiz. % 31.36% 32.80% 48.80% 50.56% 80.96% 100.00% -
P/NAPS 0.80 0.91 0.90 0.84 0.44 0.34 0.00 -
  YoY % -12.09% 1.11% 7.14% 90.91% 29.41% 0.00% -
  Horiz. % 235.29% 267.65% 264.71% 247.06% 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.
 


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
 
 

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