[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -0.73%
YoY- -39.29%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 329,924 293,255 245,720 249,732 211,048 285,478 253,860 19.14%
PBT 65,784 50,675 41,541 32,812 26,072 56,956 41,342 36.41%
Tax -20,416 -17,315 -18,942 -14,412 -8,644 -17,768 -12,405 39.52%
NP 45,368 33,360 22,598 18,400 17,428 39,188 28,937 35.06%
-
NP to SH 44,276 32,191 21,188 16,768 16,892 37,388 27,632 37.05%
-
Tax Rate 31.03% 34.17% 45.60% 43.92% 33.15% 31.20% 30.01% -
Total Cost 284,556 259,895 223,121 231,332 193,620 246,290 224,922 17.02%
-
Net Worth 408,088 394,963 385,689 379,198 382,808 383,917 388,276 3.38%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 18,715 11,093 - - 19,125 11,369 -
Div Payout % - 58.14% 52.36% - - 51.15% 41.15% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 408,088 394,963 385,689 379,198 382,808 383,917 388,276 3.38%
NOSH 209,243 207,952 207,997 208,557 209,059 212,508 213,186 -1.24%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.75% 11.38% 9.20% 7.37% 8.26% 13.73% 11.40% -
ROE 10.85% 8.15% 5.49% 4.42% 4.41% 9.74% 7.12% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 157.67 141.02 118.14 119.74 100.95 134.34 119.08 20.64%
EPS 21.16 15.48 10.19 8.04 8.08 17.59 12.96 38.78%
DPS 0.00 9.00 5.33 0.00 0.00 9.00 5.33 -
NAPS 1.9503 1.8993 1.8543 1.8182 1.8311 1.8066 1.8213 4.68%
Adjusted Per Share Value based on latest NOSH - 208,050
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 43.11 38.31 32.10 32.63 27.57 37.30 33.17 19.15%
EPS 5.78 4.21 2.77 2.19 2.21 4.88 3.61 36.97%
DPS 0.00 2.45 1.45 0.00 0.00 2.50 1.49 -
NAPS 0.5332 0.516 0.5039 0.4954 0.5002 0.5016 0.5073 3.38%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.92 0.83 0.67 0.53 0.60 0.66 0.56 -
P/RPS 0.58 0.59 0.57 0.44 0.59 0.49 0.47 15.09%
P/EPS 4.35 5.36 6.58 6.59 7.43 3.75 4.32 0.46%
EY 23.00 18.65 15.20 15.17 13.47 26.66 23.15 -0.43%
DY 0.00 10.84 7.96 0.00 0.00 13.64 9.52 -
P/NAPS 0.47 0.44 0.36 0.29 0.33 0.37 0.31 32.07%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 -
Price 0.68 0.79 0.77 0.61 0.52 0.57 0.62 -
P/RPS 0.43 0.56 0.65 0.51 0.52 0.42 0.52 -11.93%
P/EPS 3.21 5.10 7.56 7.59 6.44 3.24 4.78 -23.36%
EY 31.12 19.59 13.23 13.18 15.54 30.87 20.91 30.44%
DY 0.00 11.39 6.93 0.00 0.00 15.79 8.60 -
P/NAPS 0.35 0.42 0.42 0.34 0.28 0.32 0.34 1.95%

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