[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 35.31%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 245,720 249,732 211,048 285,478 253,860 243,486 186,028 20.32%
PBT 41,541 32,812 26,072 56,956 41,342 39,942 25,668 37.72%
Tax -18,942 -14,412 -8,644 -17,768 -12,405 -10,412 -6,712 99.32%
NP 22,598 18,400 17,428 39,188 28,937 29,530 18,956 12.39%
-
NP to SH 21,188 16,768 16,892 37,388 27,632 27,620 16,732 16.99%
-
Tax Rate 45.60% 43.92% 33.15% 31.20% 30.01% 26.07% 26.15% -
Total Cost 223,121 231,332 193,620 246,290 224,922 213,956 167,072 21.20%
-
Net Worth 385,689 379,198 382,808 383,917 388,276 360,684 214,068 47.90%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 11,093 - - 19,125 11,369 - - -
Div Payout % 52.36% - - 51.15% 41.15% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 385,689 379,198 382,808 383,917 388,276 360,684 214,068 47.90%
NOSH 207,997 208,557 209,059 212,508 213,186 213,524 214,068 -1.89%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.20% 7.37% 8.26% 13.73% 11.40% 12.13% 10.19% -
ROE 5.49% 4.42% 4.41% 9.74% 7.12% 7.66% 7.82% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 118.14 119.74 100.95 134.34 119.08 114.03 86.90 22.65%
EPS 10.19 8.04 8.08 17.59 12.96 12.92 7.84 19.04%
DPS 5.33 0.00 0.00 9.00 5.33 0.00 0.00 -
NAPS 1.8543 1.8182 1.8311 1.8066 1.8213 1.6892 1.00 50.76%
Adjusted Per Share Value based on latest NOSH - 210,337
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 32.10 32.63 27.57 37.30 33.17 31.81 24.31 20.29%
EPS 2.77 2.19 2.21 4.88 3.61 3.61 2.19 16.90%
DPS 1.45 0.00 0.00 2.50 1.49 0.00 0.00 -
NAPS 0.5039 0.4954 0.5002 0.5016 0.5073 0.4712 0.2797 47.90%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.67 0.53 0.60 0.66 0.56 0.60 0.75 -
P/RPS 0.57 0.44 0.59 0.49 0.47 0.53 0.86 -23.92%
P/EPS 6.58 6.59 7.43 3.75 4.32 4.64 9.60 -22.20%
EY 15.20 15.17 13.47 26.66 23.15 21.56 10.42 28.53%
DY 7.96 0.00 0.00 13.64 9.52 0.00 0.00 -
P/NAPS 0.36 0.29 0.33 0.37 0.31 0.36 0.75 -38.61%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 -
Price 0.77 0.61 0.52 0.57 0.62 0.50 0.65 -
P/RPS 0.65 0.51 0.52 0.42 0.52 0.44 0.75 -9.07%
P/EPS 7.56 7.59 6.44 3.24 4.78 3.87 8.32 -6.17%
EY 13.23 13.18 15.54 30.87 20.91 25.87 12.02 6.58%
DY 6.93 0.00 0.00 15.79 8.60 0.00 0.00 -
P/NAPS 0.42 0.34 0.28 0.32 0.34 0.30 0.65 -25.19%

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