Highlights

[GLOMAC] YoY Quarter Result on 2013-01-31 [#3]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 20-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jan-2013  [#3]
Profit Trend QoQ -     6.02%    YoY -     15.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Revenue 158,131 110,956 183,720 159,850 145,287 176,535 78,764 12.31%
  YoY % 42.52% -39.61% 14.93% 10.02% -17.70% 124.13% -
  Horiz. % 200.77% 140.87% 233.25% 202.95% 184.46% 224.13% 100.00%
PBT 34,179 42,481 35,455 37,034 42,950 40,120 17,308 12.00%
  YoY % -19.54% 19.82% -4.26% -13.77% 7.05% 131.80% -
  Horiz. % 197.48% 245.44% 204.85% 213.97% 248.15% 231.80% 100.00%
Tax -10,325 -16,671 -11,908 -10,658 -11,052 -12,894 -3,502 19.73%
  YoY % 38.07% -40.00% -11.73% 3.56% 14.29% -268.19% -
  Horiz. % 294.83% 476.04% 340.03% 304.34% 315.59% 368.19% 100.00%
NP 23,854 25,810 23,547 26,376 31,898 27,226 13,806 9.53%
  YoY % -7.58% 9.61% -10.73% -17.31% 17.16% 97.20% -
  Horiz. % 172.78% 186.95% 170.56% 191.05% 231.04% 197.20% 100.00%
NP to SH 19,682 23,397 22,710 25,364 21,887 16,523 10,648 10.77%
  YoY % -15.88% 3.03% -10.46% 15.89% 32.46% 55.17% -
  Horiz. % 184.84% 219.73% 213.28% 238.20% 205.55% 155.17% 100.00%
Tax Rate 30.21 % 39.24 % 33.59 % 28.78 % 25.73 % 32.14 % 20.23 % 6.91%
  YoY % -23.01% 16.82% 16.71% 11.85% -19.94% 58.87% -
  Horiz. % 149.33% 193.97% 166.04% 142.26% 127.19% 158.87% 100.00%
Total Cost 134,277 85,146 160,173 133,474 113,389 149,309 64,958 12.85%
  YoY % 57.70% -46.84% 20.00% 17.71% -24.06% 129.85% -
  Horiz. % 206.71% 131.08% 246.58% 205.48% 174.56% 229.85% 100.00%
Net Worth 976,916 919,943 880,740 794,883 594,320 587,809 554,645 9.88%
  YoY % 6.19% 4.45% 10.80% 33.75% 1.11% 5.98% -
  Horiz. % 176.13% 165.86% 158.79% 143.31% 107.15% 105.98% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Div 14,366 14,487 16,377 21,678 15,715 13,159 11,864 3.24%
  YoY % -0.83% -11.54% -24.45% 37.95% 19.42% 10.92% -
  Horiz. % 121.09% 122.11% 138.04% 182.73% 132.46% 110.92% 100.00%
Div Payout % 72.99 % 61.92 % 72.12 % 85.47 % 71.80 % 79.65 % 111.42 % -6.80%
  YoY % 17.88% -14.14% -15.62% 19.04% -9.86% -28.51% -
  Horiz. % 65.51% 55.57% 64.73% 76.71% 64.44% 71.49% 100.00%
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Net Worth 976,916 919,943 880,740 794,883 594,320 587,809 554,645 9.88%
  YoY % 6.19% 4.45% 10.80% 33.75% 1.11% 5.98% -
  Horiz. % 176.13% 165.86% 158.79% 143.31% 107.15% 105.98% 100.00%
NOSH 718,321 724,365 727,884 722,621 571,462 292,442 296,601 15.87%
  YoY % -0.83% -0.48% 0.73% 26.45% 95.41% -1.40% -
  Horiz. % 242.18% 244.22% 245.41% 243.63% 192.67% 98.60% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
NP Margin 15.08 % 23.26 % 12.82 % 16.50 % 21.96 % 15.42 % 17.53 % -2.48%
  YoY % -35.17% 81.44% -22.30% -24.86% 42.41% -12.04% -
  Horiz. % 86.02% 132.69% 73.13% 94.12% 125.27% 87.96% 100.00%
ROE 2.01 % 2.54 % 2.58 % 3.19 % 3.68 % 2.81 % 1.92 % 0.77%
  YoY % -20.87% -1.55% -19.12% -13.32% 30.96% 46.35% -
  Horiz. % 104.69% 132.29% 134.38% 166.15% 191.67% 146.35% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 22.01 15.32 25.24 22.12 25.42 60.37 26.56 -3.08%
  YoY % 43.67% -39.30% 14.10% -12.98% -57.89% 127.30% -
  Horiz. % 82.87% 57.68% 95.03% 83.28% 95.71% 227.30% 100.00%
EPS 2.74 3.23 3.12 3.51 3.83 5.65 3.59 -4.40%
  YoY % -15.17% 3.53% -11.11% -8.36% -32.21% 57.38% -
  Horiz. % 76.32% 89.97% 86.91% 97.77% 106.69% 157.38% 100.00%
DPS 2.00 2.00 2.25 3.00 2.75 4.50 4.00 -10.90%
  YoY % 0.00% -11.11% -25.00% 9.09% -38.89% 12.50% -
  Horiz. % 50.00% 50.00% 56.25% 75.00% 68.75% 112.50% 100.00%
NAPS 1.3600 1.2700 1.2100 1.1000 1.0400 2.0100 1.8700 -5.16%
  YoY % 7.09% 4.96% 10.00% 5.77% -48.26% 7.49% -
  Horiz. % 72.73% 67.91% 64.71% 58.82% 55.61% 107.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 19.76 13.87 22.96 19.98 18.16 22.06 9.84 12.31%
  YoY % 42.47% -39.59% 14.91% 10.02% -17.68% 124.19% -
  Horiz. % 200.81% 140.96% 233.33% 203.05% 184.55% 224.19% 100.00%
EPS 2.46 2.92 2.84 3.17 2.74 2.07 1.33 10.78%
  YoY % -15.75% 2.82% -10.41% 15.69% 32.37% 55.64% -
  Horiz. % 184.96% 219.55% 213.53% 238.35% 206.02% 155.64% 100.00%
DPS 1.80 1.81 2.05 2.71 1.96 1.64 1.48 3.31%
  YoY % -0.55% -11.71% -24.35% 38.27% 19.51% 10.81% -
  Horiz. % 121.62% 122.30% 138.51% 183.11% 132.43% 110.81% 100.00%
NAPS 1.2210 1.1498 1.1008 0.9935 0.7428 0.7347 0.6932 9.89%
  YoY % 6.19% 4.45% 10.80% 33.75% 1.10% 5.99% -
  Horiz. % 176.14% 165.87% 158.80% 143.32% 107.16% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.8350 0.9900 1.1000 0.8550 0.8300 0.9000 0.6800 -
P/RPS 3.79 6.46 4.36 3.87 3.26 1.49 2.56 6.75%
  YoY % -41.33% 48.17% 12.66% 18.71% 118.79% -41.80% -
  Horiz. % 148.05% 252.34% 170.31% 151.17% 127.34% 58.20% 100.00%
P/EPS 30.47 30.65 35.26 24.36 21.67 15.93 18.94 8.24%
  YoY % -0.59% -13.07% 44.75% 12.41% 36.03% -15.89% -
  Horiz. % 160.88% 161.83% 186.17% 128.62% 114.41% 84.11% 100.00%
EY 3.28 3.26 2.84 4.11 4.61 6.28 5.28 -7.62%
  YoY % 0.61% 14.79% -30.90% -10.85% -26.59% 18.94% -
  Horiz. % 62.12% 61.74% 53.79% 77.84% 87.31% 118.94% 100.00%
DY 2.40 2.02 2.05 3.51 3.31 5.00 5.88 -13.86%
  YoY % 18.81% -1.46% -41.60% 6.04% -33.80% -14.97% -
  Horiz. % 40.82% 34.35% 34.86% 59.69% 56.29% 85.03% 100.00%
P/NAPS 0.61 0.78 0.91 0.78 0.80 0.45 0.36 9.18%
  YoY % -21.79% -14.29% 16.67% -2.50% 77.78% 25.00% -
  Horiz. % 169.44% 216.67% 252.78% 216.67% 222.22% 125.00% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 -
Price 0.8300 1.0200 1.1000 0.9850 0.8700 0.8900 0.6400 -
P/RPS 3.77 6.66 4.36 4.45 3.42 1.47 2.41 7.74%
  YoY % -43.39% 52.75% -2.02% 30.12% 132.65% -39.00% -
  Horiz. % 156.43% 276.35% 180.91% 184.65% 141.91% 61.00% 100.00%
P/EPS 30.29 31.58 35.26 28.06 22.72 15.75 17.83 9.23%
  YoY % -4.08% -10.44% 25.66% 23.50% 44.25% -11.67% -
  Horiz. % 169.88% 177.12% 197.76% 157.38% 127.43% 88.33% 100.00%
EY 3.30 3.17 2.84 3.56 4.40 6.35 5.61 -8.46%
  YoY % 4.10% 11.62% -20.22% -19.09% -30.71% 13.19% -
  Horiz. % 58.82% 56.51% 50.62% 63.46% 78.43% 113.19% 100.00%
DY 2.41 1.96 2.05 3.05 3.16 5.06 6.25 -14.67%
  YoY % 22.96% -4.39% -32.79% -3.48% -37.55% -19.04% -
  Horiz. % 38.56% 31.36% 32.80% 48.80% 50.56% 80.96% 100.00%
P/NAPS 0.61 0.80 0.91 0.90 0.84 0.44 0.34 10.22%
  YoY % -23.75% -12.09% 1.11% 7.14% 90.91% 29.41% -
  Horiz. % 179.41% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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