[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- -4.56%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 315,317 331,392 349,084 212,663 194,696 202,622 164,196 54.31%
PBT 57,393 60,426 59,720 43,125 44,240 39,856 32,604 45.63%
Tax -17,589 -18,746 -18,400 -13,572 -13,274 -12,226 -9,892 46.61%
NP 39,804 41,680 41,320 29,553 30,965 27,630 22,712 45.21%
-
NP to SH 39,804 41,680 41,320 29,553 30,965 27,630 22,712 45.21%
-
Tax Rate 30.65% 31.02% 30.81% 31.47% 30.00% 30.68% 30.34% -
Total Cost 275,513 289,712 307,764 183,110 163,730 174,992 141,484 55.75%
-
Net Worth 296,291 277,971 272,762 262,616 259,394 249,989 247,000 12.85%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 6,009 - - 12,001 6,001 - - -
Div Payout % 15.10% - - 40.61% 19.38% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 296,291 277,971 272,762 262,616 259,394 249,989 247,000 12.85%
NOSH 150,241 150,035 149,927 150,015 150,025 149,999 149,815 0.18%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 12.62% 12.58% 11.84% 13.90% 15.90% 13.64% 13.83% -
ROE 13.43% 14.99% 15.15% 11.25% 11.94% 11.05% 9.20% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 209.87 220.88 232.84 141.76 129.77 135.08 109.60 54.02%
EPS 26.49 27.78 27.56 19.70 20.64 18.42 15.16 44.92%
DPS 4.00 0.00 0.00 8.00 4.00 0.00 0.00 -
NAPS 1.9721 1.8527 1.8193 1.7506 1.729 1.6666 1.6487 12.64%
Adjusted Per Share Value based on latest NOSH - 149,976
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 41.20 43.30 45.61 27.79 25.44 26.47 21.45 54.33%
EPS 5.20 5.45 5.40 3.86 4.05 3.61 2.97 45.11%
DPS 0.79 0.00 0.00 1.57 0.78 0.00 0.00 -
NAPS 0.3871 0.3632 0.3564 0.3431 0.3389 0.3266 0.3227 12.85%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.45 1.35 1.00 0.75 0.72 0.74 0.84 -
P/RPS 0.69 0.61 0.43 0.53 0.55 0.55 0.77 -7.03%
P/EPS 5.47 4.86 3.63 3.81 3.49 4.02 5.54 -0.84%
EY 18.27 20.58 27.56 26.27 28.67 24.89 18.05 0.80%
DY 2.76 0.00 0.00 10.67 5.56 0.00 0.00 -
P/NAPS 0.74 0.73 0.55 0.43 0.42 0.44 0.51 28.07%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 23/09/02 -
Price 1.65 1.27 1.11 0.84 0.62 0.63 0.75 -
P/RPS 0.79 0.57 0.48 0.59 0.48 0.47 0.68 10.48%
P/EPS 6.23 4.57 4.03 4.26 3.00 3.42 4.95 16.52%
EY 16.06 21.87 24.83 23.45 33.29 29.24 20.21 -14.17%
DY 2.42 0.00 0.00 9.52 6.45 0.00 0.00 -
P/NAPS 0.84 0.69 0.61 0.48 0.36 0.38 0.45 51.43%

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