[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2001 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- -5.63%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 171,405 145,138 148,068 111,496 110,014 110,988 98,824 44.50%
PBT 27,619 25,554 23,842 24,464 24,878 24,901 24,168 9.33%
Tax -8,543 -7,992 -7,688 -7,780 -7,199 -7,273 -6,622 18.56%
NP 19,076 17,562 16,154 16,684 17,679 17,628 17,546 5.74%
-
NP to SH 19,076 17,562 16,154 16,684 17,679 17,628 17,546 5.74%
-
Tax Rate 30.93% 31.27% 32.25% 31.80% 28.94% 29.21% 27.40% -
Total Cost 152,329 127,576 131,914 94,812 92,335 93,360 81,278 52.18%
-
Net Worth 236,230 235,520 233,587 229,585 219,602 221,238 213,400 7.03%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 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
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 236,230 235,520 233,587 229,585 219,602 221,238 213,400 7.03%
NOSH 149,968 150,022 150,130 150,035 146,070 144,808 142,418 3.51%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 11.13% 12.10% 10.91% 14.96% 16.07% 15.88% 17.75% -
ROE 8.08% 7.46% 6.92% 7.27% 8.05% 7.97% 8.22% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 114.29 96.74 98.63 74.31 75.32 76.64 69.39 39.59%
EPS 12.72 11.71 10.76 11.12 12.09 12.17 12.32 2.15%
DPS 7.50 3.33 5.00 10.00 7.50 0.00 0.00 -
NAPS 1.5752 1.5699 1.5559 1.5302 1.5034 1.5278 1.4984 3.39%
Adjusted Per Share Value based on latest NOSH - 150,035
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 21.42 18.14 18.51 13.94 13.75 13.87 12.35 44.50%
EPS 2.38 2.20 2.02 2.09 2.21 2.20 2.19 5.71%
DPS 1.41 0.63 0.94 1.88 1.37 0.00 0.00 -
NAPS 0.2953 0.2944 0.292 0.2869 0.2745 0.2765 0.2667 7.04%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 0.97 1.14 0.54 0.47 0.48 0.61 0.68 -
P/RPS 0.85 1.18 0.55 0.63 0.64 0.80 0.98 -9.07%
P/EPS 7.63 9.74 5.02 4.23 3.97 5.01 5.52 24.15%
EY 13.11 10.27 19.93 23.66 25.21 19.96 18.12 -19.45%
DY 7.73 2.92 9.26 21.28 15.63 0.00 0.00 -
P/NAPS 0.62 0.73 0.35 0.31 0.32 0.40 0.45 23.89%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 27/06/02 08/03/02 21/12/01 25/09/01 29/06/01 19/03/01 18/12/00 -
Price 0.81 0.94 0.85 0.44 0.44 0.53 0.62 -
P/RPS 0.71 0.97 0.86 0.59 0.58 0.69 0.89 -14.01%
P/EPS 6.37 8.03 7.90 3.96 3.64 4.35 5.03 17.10%
EY 15.70 12.45 12.66 25.27 27.51 22.97 19.87 -14.56%
DY 9.26 3.55 5.88 22.73 17.05 0.00 0.00 -
P/NAPS 0.51 0.60 0.55 0.29 0.29 0.35 0.41 15.70%

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