[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2014 [#4]

Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -5.53%
YoY- 5.97%
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 405,046 385,658 426,140 676,661 669,057 636,146 649,084 -26.91%
PBT 125,986 104,020 124,036 157,281 158,493 166,830 138,080 -5.91%
Tax -43,545 -31,976 -36,232 -44,393 -40,418 -36,812 -38,152 9.18%
NP 82,441 72,044 87,804 112,888 118,074 130,018 99,928 -12.00%
-
NP to SH 76,552 68,036 83,380 108,380 114,725 126,668 96,532 -14.28%
-
Tax Rate 34.56% 30.74% 29.21% 28.23% 25.50% 22.07% 27.63% -
Total Cost 322,605 313,614 338,336 563,773 550,982 506,128 549,156 -29.78%
-
Net Worth 921,817 901,331 907,883 883,351 874,901 851,185 830,690 7.16%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 19,355 - - 35,478 21,691 - - -
Div Payout % 25.28% - - 32.74% 18.91% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 921,817 901,331 907,883 883,351 874,901 851,185 830,690 7.16%
NOSH 725,840 726,880 726,306 724,058 723,058 721,343 716,112 0.90%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 20.35% 18.68% 20.60% 16.68% 17.65% 20.44% 15.40% -
ROE 8.30% 7.55% 9.18% 12.27% 13.11% 14.88% 11.62% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 55.80 53.06 58.67 93.45 92.53 88.19 90.64 -27.56%
EPS 10.55 9.36 11.48 14.97 15.87 17.56 13.48 -15.03%
DPS 2.67 0.00 0.00 4.90 3.00 0.00 0.00 -
NAPS 1.27 1.24 1.25 1.22 1.21 1.18 1.16 6.20%
Adjusted Per Share Value based on latest NOSH - 727,986
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 52.90 50.37 55.66 88.38 87.39 83.09 84.78 -26.91%
EPS 10.00 8.89 10.89 14.16 14.98 16.54 12.61 -14.28%
DPS 2.53 0.00 0.00 4.63 2.83 0.00 0.00 -
NAPS 1.204 1.1772 1.1858 1.1538 1.1427 1.1117 1.085 7.16%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.99 1.11 1.20 1.10 1.10 1.13 1.20 -
P/RPS 1.77 2.09 2.05 1.18 1.19 1.28 1.32 21.53%
P/EPS 9.39 11.86 10.45 7.35 6.93 6.44 8.90 3.62%
EY 10.65 8.43 9.57 13.61 14.42 15.54 11.23 -3.46%
DY 2.69 0.00 0.00 4.45 2.73 0.00 0.00 -
P/NAPS 0.78 0.90 0.96 0.90 0.91 0.96 1.03 -16.87%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 -
Price 1.02 1.05 1.17 1.05 1.10 1.10 1.17 -
P/RPS 1.83 1.98 1.99 1.12 1.19 1.25 1.29 26.17%
P/EPS 9.67 11.22 10.19 7.01 6.93 6.26 8.68 7.44%
EY 10.34 8.91 9.81 14.26 14.42 15.96 11.52 -6.93%
DY 2.61 0.00 0.00 4.67 2.73 0.00 0.00 -
P/NAPS 0.80 0.85 0.94 0.86 0.91 0.93 1.01 -14.35%

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