[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2001 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
30-Apr-2001 [#4]
Profit Trend
QoQ- 0.29%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 145,138 148,068 111,496 110,014 110,988 98,824 104,376 24.50%
PBT 25,554 23,842 24,464 24,878 24,901 24,168 22,740 8.06%
Tax -7,992 -7,688 -7,780 -7,199 -7,273 -6,622 -7,244 6.75%
NP 17,562 16,154 16,684 17,679 17,628 17,546 15,496 8.67%
-
NP to SH 17,562 16,154 16,684 17,679 17,628 17,546 15,496 8.67%
-
Tax Rate 31.27% 32.25% 31.80% 28.94% 29.21% 27.40% 31.86% -
Total Cost 127,576 131,914 94,812 92,335 93,360 81,278 88,880 27.16%
-
Net Worth 235,520 233,587 229,585 219,602 221,238 213,400 197,466 12.43%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 5,000 7,506 15,003 10,955 - - - -
Div Payout % 28.47% 46.47% 89.93% 61.97% - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 235,520 233,587 229,585 219,602 221,238 213,400 197,466 12.43%
NOSH 150,022 150,130 150,035 146,070 144,808 142,418 134,513 7.52%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 12.10% 10.91% 14.96% 16.07% 15.88% 17.75% 14.85% -
ROE 7.46% 6.92% 7.27% 8.05% 7.97% 8.22% 7.85% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 96.74 98.63 74.31 75.32 76.64 69.39 77.59 15.79%
EPS 11.71 10.76 11.12 12.09 12.17 12.32 11.52 1.09%
DPS 3.33 5.00 10.00 7.50 0.00 0.00 0.00 -
NAPS 1.5699 1.5559 1.5302 1.5034 1.5278 1.4984 1.468 4.56%
Adjusted Per Share Value based on latest NOSH - 149,933
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 18.96 19.35 14.57 14.37 14.50 12.91 13.64 24.47%
EPS 2.29 2.11 2.18 2.31 2.30 2.29 2.02 8.69%
DPS 0.65 0.98 1.96 1.43 0.00 0.00 0.00 -
NAPS 0.3077 0.3052 0.30 0.2869 0.2891 0.2788 0.258 12.42%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.14 0.54 0.47 0.48 0.61 0.68 0.69 -
P/RPS 1.18 0.55 0.63 0.64 0.80 0.98 0.89 20.62%
P/EPS 9.74 5.02 4.23 3.97 5.01 5.52 5.99 38.15%
EY 10.27 19.93 23.66 25.21 19.96 18.12 16.70 -27.61%
DY 2.92 9.26 21.28 15.63 0.00 0.00 0.00 -
P/NAPS 0.73 0.35 0.31 0.32 0.40 0.45 0.47 34.00%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 08/03/02 21/12/01 25/09/01 29/06/01 19/03/01 18/12/00 18/09/00 -
Price 0.94 0.85 0.44 0.44 0.53 0.62 0.71 -
P/RPS 0.97 0.86 0.59 0.58 0.69 0.89 0.92 3.58%
P/EPS 8.03 7.90 3.96 3.64 4.35 5.03 6.16 19.27%
EY 12.45 12.66 25.27 27.51 22.97 19.87 16.23 -16.16%
DY 3.55 5.88 22.73 17.05 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.29 0.29 0.35 0.41 0.48 15.99%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment