[GLOMAC] QoQ Annualized Quarter Result on 31-Jul-2006 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -54.82%
YoY- 0.96%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 293,255 245,720 249,732 211,048 285,478 253,860 243,486 13.23%
PBT 50,675 41,541 32,812 26,072 56,956 41,342 39,942 17.24%
Tax -17,315 -18,942 -14,412 -8,644 -17,768 -12,405 -10,412 40.49%
NP 33,360 22,598 18,400 17,428 39,188 28,937 29,530 8.49%
-
NP to SH 32,191 21,188 16,768 16,892 37,388 27,632 27,620 10.78%
-
Tax Rate 34.17% 45.60% 43.92% 33.15% 31.20% 30.01% 26.07% -
Total Cost 259,895 223,121 231,332 193,620 246,290 224,922 213,956 13.88%
-
Net Worth 394,963 385,689 379,198 382,808 383,917 388,276 360,684 6.25%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 18,715 11,093 - - 19,125 11,369 - -
Div Payout % 58.14% 52.36% - - 51.15% 41.15% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 394,963 385,689 379,198 382,808 383,917 388,276 360,684 6.25%
NOSH 207,952 207,997 208,557 209,059 212,508 213,186 213,524 -1.75%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.38% 9.20% 7.37% 8.26% 13.73% 11.40% 12.13% -
ROE 8.15% 5.49% 4.42% 4.41% 9.74% 7.12% 7.66% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 141.02 118.14 119.74 100.95 134.34 119.08 114.03 15.25%
EPS 15.48 10.19 8.04 8.08 17.59 12.96 12.92 12.84%
DPS 9.00 5.33 0.00 0.00 9.00 5.33 0.00 -
NAPS 1.8993 1.8543 1.8182 1.8311 1.8066 1.8213 1.6892 8.15%
Adjusted Per Share Value based on latest NOSH - 209,059
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 36.65 30.71 31.21 26.38 35.68 31.73 30.43 13.23%
EPS 4.02 2.65 2.10 2.11 4.67 3.45 3.45 10.76%
DPS 2.34 1.39 0.00 0.00 2.39 1.42 0.00 -
NAPS 0.4936 0.4821 0.4739 0.4785 0.4798 0.4853 0.4508 6.25%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.83 0.67 0.53 0.60 0.66 0.56 0.60 -
P/RPS 0.59 0.57 0.44 0.59 0.49 0.47 0.53 7.43%
P/EPS 5.36 6.58 6.59 7.43 3.75 4.32 4.64 10.12%
EY 18.65 15.20 15.17 13.47 26.66 23.15 21.56 -9.23%
DY 10.84 7.96 0.00 0.00 13.64 9.52 0.00 -
P/NAPS 0.44 0.36 0.29 0.33 0.37 0.31 0.36 14.35%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 -
Price 0.79 0.77 0.61 0.52 0.57 0.62 0.50 -
P/RPS 0.56 0.65 0.51 0.52 0.42 0.52 0.44 17.49%
P/EPS 5.10 7.56 7.59 6.44 3.24 4.78 3.87 20.26%
EY 19.59 13.23 13.18 15.54 30.87 20.91 25.87 -16.96%
DY 11.39 6.93 0.00 0.00 15.79 8.60 0.00 -
P/NAPS 0.42 0.42 0.34 0.28 0.32 0.34 0.30 25.22%

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