[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
08-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 8.72%
YoY- -0.37%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 202,622 164,196 171,405 145,138 148,068 111,496 110,014 50.08%
PBT 39,856 32,604 27,619 25,554 23,842 24,464 24,878 36.79%
Tax -12,226 -9,892 -8,543 -7,992 -7,688 -7,780 -7,199 42.20%
NP 27,630 22,712 19,076 17,562 16,154 16,684 17,679 34.56%
-
NP to SH 27,630 22,712 19,076 17,562 16,154 16,684 17,679 34.56%
-
Tax Rate 30.68% 30.34% 30.93% 31.27% 32.25% 31.80% 28.94% -
Total Cost 174,992 141,484 152,329 127,576 131,914 94,812 92,335 52.96%
-
Net Worth 249,989 247,000 236,230 235,520 233,587 229,585 219,602 8.99%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 11,247 5,000 7,506 15,003 10,955 -
Div Payout % - - 58.96% 28.47% 46.47% 89.93% 61.97% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 249,989 247,000 236,230 235,520 233,587 229,585 219,602 8.99%
NOSH 149,999 149,815 149,968 150,022 150,130 150,035 146,070 1.78%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.64% 13.83% 11.13% 12.10% 10.91% 14.96% 16.07% -
ROE 11.05% 9.20% 8.08% 7.46% 6.92% 7.27% 8.05% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 135.08 109.60 114.29 96.74 98.63 74.31 75.32 47.45%
EPS 18.42 15.16 12.72 11.71 10.76 11.12 12.09 32.30%
DPS 0.00 0.00 7.50 3.33 5.00 10.00 7.50 -
NAPS 1.6666 1.6487 1.5752 1.5699 1.5559 1.5302 1.5034 7.09%
Adjusted Per Share Value based on latest NOSH - 149,852
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 26.47 21.45 22.39 18.96 19.35 14.57 14.37 50.10%
EPS 3.61 2.97 2.49 2.29 2.11 2.18 2.31 34.55%
DPS 0.00 0.00 1.47 0.65 0.98 1.96 1.43 -
NAPS 0.3266 0.3227 0.3086 0.3077 0.3052 0.30 0.2869 8.99%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.74 0.84 0.97 1.14 0.54 0.47 0.48 -
P/RPS 0.55 0.77 0.85 1.18 0.55 0.63 0.64 -9.58%
P/EPS 4.02 5.54 7.63 9.74 5.02 4.23 3.97 0.83%
EY 24.89 18.05 13.11 10.27 19.93 23.66 25.21 -0.84%
DY 0.00 0.00 7.73 2.92 9.26 21.28 15.63 -
P/NAPS 0.44 0.51 0.62 0.73 0.35 0.31 0.32 23.58%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 29/06/01 -
Price 0.63 0.75 0.81 0.94 0.85 0.44 0.44 -
P/RPS 0.47 0.68 0.71 0.97 0.86 0.59 0.58 -13.04%
P/EPS 3.42 4.95 6.37 8.03 7.90 3.96 3.64 -4.06%
EY 29.24 20.21 15.70 12.45 12.66 25.27 27.51 4.13%
DY 0.00 0.00 9.26 3.55 5.88 22.73 17.05 -
P/NAPS 0.38 0.45 0.51 0.60 0.55 0.29 0.29 19.68%

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