Highlights

[GLOMAC] YoY Quarter Result on 2012-07-31 [#1]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 26-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2013
Quarter 31-Jul-2012  [#1]
Profit Trend QoQ -     -2.91%    YoY -     17.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 122,997 106,535 162,271 161,069 127,830 126,310 58,986 13.02%
  YoY % 15.45% -34.35% 0.75% 26.00% 1.20% 114.14% -
  Horiz. % 208.52% 180.61% 275.10% 273.06% 216.71% 214.14% 100.00%
PBT 30,692 31,009 34,520 33,867 32,353 29,465 16,474 10.92%
  YoY % -1.02% -10.17% 1.93% 4.68% 9.80% 78.86% -
  Horiz. % 186.31% 188.23% 209.54% 205.58% 196.39% 178.86% 100.00%
Tax -6,872 -9,058 -9,538 -10,071 -8,723 -7,420 -4,443 7.54%
  YoY % 24.13% 5.03% 5.29% -15.45% -17.56% -67.00% -
  Horiz. % 154.67% 203.87% 214.67% 226.67% 196.33% 167.00% 100.00%
NP 23,820 21,951 24,982 23,796 23,630 22,045 12,031 12.05%
  YoY % 8.51% -12.13% 4.98% 0.70% 7.19% 83.23% -
  Horiz. % 197.99% 182.45% 207.65% 197.79% 196.41% 183.23% 100.00%
NP to SH 21,069 20,845 24,133 20,996 17,871 15,557 8,341 16.69%
  YoY % 1.07% -13.62% 14.94% 17.49% 14.87% 86.51% -
  Horiz. % 252.60% 249.91% 289.33% 251.72% 214.25% 186.51% 100.00%
Tax Rate 22.39 % 29.21 % 27.63 % 29.74 % 26.96 % 25.18 % 26.97 % -3.05%
  YoY % -23.35% 5.72% -7.09% 10.31% 7.07% -6.64% -
  Horiz. % 83.02% 108.31% 102.45% 110.27% 99.96% 93.36% 100.00%
Total Cost 99,177 84,584 137,289 137,273 104,200 104,265 46,955 13.27%
  YoY % 17.25% -38.39% 0.01% 31.74% -0.06% 122.05% -
  Horiz. % 211.22% 180.14% 292.38% 292.35% 221.91% 222.05% 100.00%
Net Worth 960,287 907,883 830,690 609,561 624,020 567,304 524,450 10.60%
  YoY % 5.77% 9.29% 36.28% -2.32% 10.00% 8.17% -
  Horiz. % 183.10% 173.11% 158.39% 116.23% 118.99% 108.17% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 960,287 907,883 830,690 609,561 624,020 567,304 524,450 10.60%
  YoY % 5.77% 9.29% 36.28% -2.32% 10.00% 8.17% -
  Horiz. % 183.10% 173.11% 158.39% 116.23% 118.99% 108.17% 100.00%
NOSH 716,632 726,306 716,112 564,408 292,967 292,424 278,963 17.02%
  YoY % -1.33% 1.42% 26.88% 92.65% 0.19% 4.83% -
  Horiz. % 256.89% 260.36% 256.71% 202.32% 105.02% 104.83% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 19.37 % 20.60 % 15.40 % 14.77 % 18.49 % 17.45 % 20.40 % -0.86%
  YoY % -5.97% 33.77% 4.27% -20.12% 5.96% -14.46% -
  Horiz. % 94.95% 100.98% 75.49% 72.40% 90.64% 85.54% 100.00%
ROE 2.19 % 2.30 % 2.91 % 3.44 % 2.86 % 2.74 % 1.59 % 5.48%
  YoY % -4.78% -20.96% -15.41% 20.28% 4.38% 72.33% -
  Horiz. % 137.74% 144.65% 183.02% 216.35% 179.87% 172.33% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 17.16 14.67 22.66 28.54 43.63 43.19 21.14 -3.42%
  YoY % 16.97% -35.26% -20.60% -34.59% 1.02% 104.30% -
  Horiz. % 81.17% 69.39% 107.19% 135.00% 206.39% 204.30% 100.00%
EPS 2.94 2.87 3.37 3.72 6.10 5.32 2.99 -0.28%
  YoY % 2.44% -14.84% -9.41% -39.02% 14.66% 77.93% -
  Horiz. % 98.33% 95.99% 112.71% 124.41% 204.01% 177.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3400 1.2500 1.1600 1.0800 2.1300 1.9400 1.8800 -5.48%
  YoY % 7.20% 7.76% 7.41% -49.30% 9.79% 3.19% -
  Horiz. % 71.28% 66.49% 61.70% 57.45% 113.30% 103.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 15.37 13.32 20.28 20.13 15.98 15.79 7.37 13.03%
  YoY % 15.39% -34.32% 0.75% 25.97% 1.20% 114.25% -
  Horiz. % 208.55% 180.73% 275.17% 273.13% 216.82% 214.25% 100.00%
EPS 2.63 2.61 3.02 2.62 2.23 1.94 1.04 16.71%
  YoY % 0.77% -13.58% 15.27% 17.49% 14.95% 86.54% -
  Horiz. % 252.88% 250.96% 290.38% 251.92% 214.42% 186.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2002 1.1347 1.0382 0.7619 0.7799 0.7091 0.6555 10.60%
  YoY % 5.77% 9.29% 36.26% -2.31% 9.98% 8.18% -
  Horiz. % 183.10% 173.10% 158.38% 116.23% 118.98% 108.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.8750 1.2000 1.2000 0.8500 0.8900 0.6900 0.4700 -
P/RPS 5.10 8.18 5.30 2.98 2.04 1.60 2.22 14.86%
  YoY % -37.65% 54.34% 77.85% 46.08% 27.50% -27.93% -
  Horiz. % 229.73% 368.47% 238.74% 134.23% 91.89% 72.07% 100.00%
P/EPS 29.76 41.81 35.61 22.85 14.59 12.97 15.72 11.22%
  YoY % -28.82% 17.41% 55.84% 56.61% 12.49% -17.49% -
  Horiz. % 189.31% 265.97% 226.53% 145.36% 92.81% 82.51% 100.00%
EY 3.36 2.39 2.81 4.38 6.85 7.71 6.36 -10.08%
  YoY % 40.59% -14.95% -35.84% -36.06% -11.15% 21.23% -
  Horiz. % 52.83% 37.58% 44.18% 68.87% 107.70% 121.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.96 1.03 0.79 0.42 0.36 0.25 17.25%
  YoY % -32.29% -6.80% 30.38% 88.10% 16.67% 44.00% -
  Horiz. % 260.00% 384.00% 412.00% 316.00% 168.00% 144.00% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 17/09/15 24/09/14 23/09/13 26/09/12 21/09/11 21/09/10 28/09/09 -
Price 0.8600 1.1700 1.1700 0.7900 0.7500 0.7300 0.6100 -
P/RPS 5.01 7.98 5.16 2.77 1.72 1.69 2.88 9.66%
  YoY % -37.22% 54.65% 86.28% 61.05% 1.78% -41.32% -
  Horiz. % 173.96% 277.08% 179.17% 96.18% 59.72% 58.68% 100.00%
P/EPS 29.25 40.77 34.72 21.24 12.30 13.72 20.40 6.19%
  YoY % -28.26% 17.43% 63.47% 72.68% -10.35% -32.75% -
  Horiz. % 143.38% 199.85% 170.20% 104.12% 60.29% 67.25% 100.00%
EY 3.42 2.45 2.88 4.71 8.13 7.29 4.90 -5.81%
  YoY % 39.59% -14.93% -38.85% -42.07% 11.52% 48.78% -
  Horiz. % 69.80% 50.00% 58.78% 96.12% 165.92% 148.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.94 1.01 0.73 0.35 0.38 0.32 12.24%
  YoY % -31.91% -6.93% 38.36% 108.57% -7.89% 18.75% -
  Horiz. % 200.00% 293.75% 315.62% 228.12% 109.38% 118.75% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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