Highlights

[GLOMAC] YoY Quarter Result on 2010-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 02-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2011
Quarter 31-Oct-2010  [#2]
Profit Trend QoQ -     2.08%    YoY -     70.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 155,802 124,403 134,834 140,897 75,634 91,005 83,993 10.84%
  YoY % 25.24% -7.74% -4.30% 86.29% -16.89% 8.35% -
  Horiz. % 185.49% 148.11% 160.53% 167.75% 90.05% 108.35% 100.00%
PBT 48,895 33,644 34,278 32,043 16,351 15,196 14,959 21.80%
  YoY % 45.33% -1.85% 6.98% 95.97% 7.60% 1.58% -
  Horiz. % 326.86% 224.91% 229.15% 214.21% 109.31% 101.58% 100.00%
Tax -8,868 -8,354 -6,930 -7,902 -4,087 -5,186 -4,267 12.95%
  YoY % -6.15% -20.55% 12.30% -93.34% 21.19% -21.54% -
  Horiz. % 207.83% 195.78% 162.41% 185.19% 95.78% 121.54% 100.00%
NP 40,027 25,290 27,348 24,141 12,264 10,010 10,692 24.58%
  YoY % 58.27% -7.53% 13.28% 96.84% 22.52% -6.38% -
  Horiz. % 374.36% 236.53% 255.78% 225.79% 114.70% 93.62% 100.00%
NP to SH 39,201 23,924 23,776 15,880 9,302 7,721 10,216 25.10%
  YoY % 63.86% 0.62% 49.72% 70.72% 20.48% -24.42% -
  Horiz. % 383.72% 234.18% 232.73% 155.44% 91.05% 75.58% 100.00%
Tax Rate 18.14 % 24.83 % 20.22 % 24.66 % 25.00 % 34.13 % 28.52 % -7.26%
  YoY % -26.94% 22.80% -18.00% -1.36% -26.75% 19.67% -
  Horiz. % 63.60% 87.06% 70.90% 86.47% 87.66% 119.67% 100.00%
Total Cost 115,775 99,113 107,486 116,756 63,370 80,995 73,301 7.91%
  YoY % 16.81% -7.79% -7.94% 84.24% -21.76% 10.50% -
  Horiz. % 157.94% 135.21% 146.64% 159.28% 86.45% 110.50% 100.00%
Net Worth 858,203 724,555 617,709 572,147 522,167 511,445 407,933 13.18%
  YoY % 18.45% 17.30% 7.96% 9.57% 2.10% 25.37% -
  Horiz. % 210.38% 177.62% 151.42% 140.25% 128.00% 125.37% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 858,203 724,555 617,709 572,147 522,167 511,445 407,933 13.18%
  YoY % 18.45% 17.30% 7.96% 9.57% 2.10% 25.37% -
  Horiz. % 210.38% 177.62% 151.42% 140.25% 128.00% 125.37% 100.00%
NOSH 727,291 683,542 582,745 291,911 285,337 281,788 235,391 20.66%
  YoY % 6.40% 17.30% 99.63% 2.30% 1.26% 19.71% -
  Horiz. % 308.97% 290.39% 247.56% 124.01% 121.22% 119.71% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 25.69 % 20.33 % 20.28 % 17.13 % 16.21 % 11.00 % 12.73 % 12.40%
  YoY % 26.36% 0.25% 18.39% 5.68% 47.36% -13.59% -
  Horiz. % 201.81% 159.70% 159.31% 134.56% 127.34% 86.41% 100.00%
ROE 4.57 % 3.30 % 3.85 % 2.78 % 1.78 % 1.51 % 2.50 % 10.57%
  YoY % 38.48% -14.29% 38.49% 56.18% 17.88% -39.60% -
  Horiz. % 182.80% 132.00% 154.00% 111.20% 71.20% 60.40% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 21.42 18.20 23.14 48.27 26.51 32.30 35.68 -8.15%
  YoY % 17.69% -21.35% -52.06% 82.08% -17.93% -9.47% -
  Horiz. % 60.03% 51.01% 64.85% 135.29% 74.30% 90.53% 100.00%
EPS 5.39 3.50 4.08 5.44 3.26 2.74 4.34 3.67%
  YoY % 54.00% -14.22% -25.00% 66.87% 18.98% -36.87% -
  Horiz. % 124.19% 80.65% 94.01% 125.35% 75.12% 63.13% 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 1.1800 1.0600 1.0600 1.9600 1.8300 1.8150 1.7330 -6.20%
  YoY % 11.32% 0.00% -45.92% 7.10% 0.83% 4.73% -
  Horiz. % 68.09% 61.17% 61.17% 113.10% 105.60% 104.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 19.47 15.55 16.85 17.61 9.45 11.37 10.50 10.83%
  YoY % 25.21% -7.72% -4.32% 86.35% -16.89% 8.29% -
  Horiz. % 185.43% 148.10% 160.48% 167.71% 90.00% 108.29% 100.00%
EPS 4.90 2.99 2.97 1.98 1.16 0.97 1.28 25.05%
  YoY % 63.88% 0.67% 50.00% 70.69% 19.59% -24.22% -
  Horiz. % 382.81% 233.59% 232.03% 154.69% 90.62% 75.78% 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 1.0726 0.9056 0.7721 0.7151 0.6526 0.6392 0.5099 13.18%
  YoY % 18.44% 17.29% 7.97% 9.58% 2.10% 25.36% -
  Horiz. % 210.35% 177.60% 151.42% 140.24% 127.99% 125.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.1300 0.8500 0.8500 0.8000 0.6200 0.2300 0.6800 -
P/RPS 5.27 4.67 3.67 1.66 2.34 0.71 1.91 18.41%
  YoY % 12.85% 27.25% 121.08% -29.06% 229.58% -62.83% -
  Horiz. % 275.92% 244.50% 192.15% 86.91% 122.51% 37.17% 100.00%
P/EPS 20.96 24.29 20.83 14.71 19.02 8.39 15.67 4.96%
  YoY % -13.71% 16.61% 41.60% -22.66% 126.70% -46.46% -
  Horiz. % 133.76% 155.01% 132.93% 93.87% 121.38% 53.54% 100.00%
EY 4.77 4.12 4.80 6.80 5.26 11.91 6.38 -4.73%
  YoY % 15.78% -14.17% -29.41% 29.28% -55.84% 86.68% -
  Horiz. % 74.76% 64.58% 75.24% 106.58% 82.45% 186.68% 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 0.96 0.80 0.80 0.41 0.34 0.13 0.39 16.18%
  YoY % 20.00% 0.00% 95.12% 20.59% 161.54% -66.67% -
  Horiz. % 246.15% 205.13% 205.13% 105.13% 87.18% 33.33% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 03/12/13 03/12/12 02/12/11 02/12/10 22/12/09 19/12/08 19/12/07 -
Price 1.1000 0.8100 0.8200 0.8500 0.6000 0.2500 0.6400 -
P/RPS 5.13 4.45 3.54 1.76 2.26 0.77 1.79 19.16%
  YoY % 15.28% 25.71% 101.14% -22.12% 193.51% -56.98% -
  Horiz. % 286.59% 248.60% 197.77% 98.32% 126.26% 43.02% 100.00%
P/EPS 20.41 23.14 20.10 15.63 18.40 9.12 14.75 5.56%
  YoY % -11.80% 15.12% 28.60% -15.05% 101.75% -38.17% -
  Horiz. % 138.37% 156.88% 136.27% 105.97% 124.75% 61.83% 100.00%
EY 4.90 4.32 4.98 6.40 5.43 10.96 6.78 -5.26%
  YoY % 13.43% -13.25% -22.19% 17.86% -50.46% 61.65% -
  Horiz. % 72.27% 63.72% 73.45% 94.40% 80.09% 161.65% 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 0.93 0.76 0.77 0.43 0.33 0.14 0.37 16.59%
  YoY % 22.37% -1.30% 79.07% 30.30% 135.71% -62.16% -
  Horiz. % 251.35% 205.41% 208.11% 116.22% 89.19% 37.84% 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
 
 

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