[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2014 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -9.43%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 385,658 426,140 676,661 669,057 636,146 649,084 680,934 -31.47%
PBT 104,020 124,036 157,281 158,493 166,830 138,080 153,521 -22.80%
Tax -31,976 -36,232 -44,393 -40,418 -36,812 -38,152 -45,264 -20.63%
NP 72,044 87,804 112,888 118,074 130,018 99,928 108,257 -23.71%
-
NP to SH 68,036 83,380 108,380 114,725 126,668 96,532 102,277 -23.74%
-
Tax Rate 30.74% 29.21% 28.23% 25.50% 22.07% 27.63% 29.48% -
Total Cost 313,614 338,336 563,773 550,982 506,128 549,156 572,677 -32.99%
-
Net Worth 901,331 907,883 883,351 874,901 851,185 830,690 772,122 10.83%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 35,478 21,691 - - 44,810 -
Div Payout % - - 32.74% 18.91% - - 43.81% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 901,331 907,883 883,351 874,901 851,185 830,690 772,122 10.83%
NOSH 726,880 726,306 724,058 723,058 721,343 716,112 689,395 3.58%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 18.68% 20.60% 16.68% 17.65% 20.44% 15.40% 15.90% -
ROE 7.55% 9.18% 12.27% 13.11% 14.88% 11.62% 13.25% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 53.06 58.67 93.45 92.53 88.19 90.64 98.77 -33.84%
EPS 9.36 11.48 14.97 15.87 17.56 13.48 14.84 -26.39%
DPS 0.00 0.00 4.90 3.00 0.00 0.00 6.50 -
NAPS 1.24 1.25 1.22 1.21 1.18 1.16 1.12 7.00%
Adjusted Per Share Value based on latest NOSH - 727,884
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 50.39 55.68 88.41 87.41 83.11 84.80 88.97 -31.47%
EPS 8.89 10.89 14.16 14.99 16.55 12.61 13.36 -23.72%
DPS 0.00 0.00 4.64 2.83 0.00 0.00 5.85 -
NAPS 1.1776 1.1862 1.1541 1.1431 1.1121 1.0853 1.0088 10.83%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.11 1.20 1.10 1.10 1.13 1.20 0.94 -
P/RPS 2.09 2.05 1.18 1.19 1.28 1.32 0.95 68.91%
P/EPS 11.86 10.45 7.35 6.93 6.44 8.90 6.34 51.64%
EY 8.43 9.57 13.61 14.42 15.54 11.23 15.78 -34.08%
DY 0.00 0.00 4.45 2.73 0.00 0.00 6.91 -
P/NAPS 0.90 0.96 0.90 0.91 0.96 1.03 0.84 4.69%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 -
Price 1.05 1.17 1.05 1.10 1.10 1.17 1.09 -
P/RPS 1.98 1.99 1.12 1.19 1.25 1.29 1.10 47.81%
P/EPS 11.22 10.19 7.01 6.93 6.26 8.68 7.35 32.47%
EY 8.91 9.81 14.26 14.42 15.96 11.52 13.61 -24.54%
DY 0.00 0.00 4.67 2.73 0.00 0.00 5.96 -
P/NAPS 0.85 0.94 0.86 0.91 0.93 1.01 0.97 -8.40%

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