[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2011 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 1.71%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 525,328 511,320 597,478 591,656 534,414 505,240 316,755 39.98%
PBT 133,262 129,412 129,492 135,504 123,016 117,860 74,893 46.68%
Tax -31,306 -34,892 -36,761 -37,621 -30,644 -29,680 -17,614 46.57%
NP 101,956 94,520 92,731 97,882 92,372 88,180 57,279 46.71%
-
NP to SH 83,294 71,484 62,981 63,946 62,874 62,228 40,854 60.57%
-
Tax Rate 23.49% 26.96% 28.39% 27.76% 24.91% 25.18% 23.52% -
Total Cost 423,372 416,800 504,747 493,773 442,042 417,060 259,476 38.47%
-
Net Worth 619,155 624,020 595,447 587,802 573,176 567,304 550,332 8.14%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 13,932 17,546 - - 24,882 -
Div Payout % - - 22.12% 27.44% - - 60.90% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 619,155 624,020 595,447 587,802 573,176 567,304 550,332 8.14%
NOSH 584,109 292,967 293,324 292,439 292,437 292,424 292,729 58.29%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 19.41% 18.49% 15.52% 16.54% 17.28% 17.45% 18.08% -
ROE 13.45% 11.46% 10.58% 10.88% 10.97% 10.97% 7.42% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 89.94 174.53 203.69 202.32 182.74 172.78 108.21 -11.56%
EPS 14.26 24.40 10.74 21.87 21.50 21.28 14.15 0.51%
DPS 0.00 0.00 4.75 6.00 0.00 0.00 8.50 -
NAPS 1.06 2.13 2.03 2.01 1.96 1.94 1.88 -31.67%
Adjusted Per Share Value based on latest NOSH - 292,442
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 68.64 66.81 78.06 77.30 69.82 66.01 41.39 39.97%
EPS 10.88 9.34 8.23 8.35 8.21 8.13 5.34 60.50%
DPS 0.00 0.00 1.82 2.29 0.00 0.00 3.25 -
NAPS 0.8089 0.8153 0.778 0.768 0.7489 0.7412 0.719 8.14%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.85 0.89 0.93 0.90 0.80 0.69 0.69 -
P/RPS 0.95 0.51 0.46 0.44 0.44 0.40 0.64 30.03%
P/EPS 5.96 3.65 4.33 4.12 3.72 3.24 4.94 13.29%
EY 16.78 27.42 23.09 24.30 26.87 30.84 20.23 -11.68%
DY 0.00 0.00 5.11 6.67 0.00 0.00 12.32 -
P/NAPS 0.80 0.42 0.46 0.45 0.41 0.36 0.37 66.97%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 02/12/11 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 -
Price 0.82 0.75 0.90 0.89 0.85 0.73 0.63 -
P/RPS 0.91 0.43 0.44 0.44 0.47 0.42 0.58 34.91%
P/EPS 5.75 3.07 4.19 4.07 3.95 3.43 4.51 17.52%
EY 17.39 32.53 23.86 24.57 25.29 29.15 22.15 -14.85%
DY 0.00 0.00 5.28 6.74 0.00 0.00 13.49 -
P/NAPS 0.77 0.35 0.44 0.44 0.43 0.38 0.34 72.19%

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