[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -0.53%
YoY- -27.06%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 235,944 345,266 335,580 341,104 318,188 324,335 336,392 -21.07%
PBT 65,896 56,240 56,281 51,400 42,016 50,193 60,332 6.06%
Tax -17,772 -17,430 -17,282 -17,156 -13,568 -15,582 -18,260 -1.79%
NP 48,124 38,810 38,998 34,244 28,448 34,611 42,072 9.38%
-
NP to SH 33,364 31,977 33,441 31,050 31,216 35,145 41,085 -12.96%
-
Tax Rate 26.97% 30.99% 30.71% 33.38% 32.29% 31.04% 30.27% -
Total Cost 187,820 306,456 296,581 306,860 289,740 289,724 294,320 -25.89%
-
Net Worth 524,450 520,352 521,848 514,194 512,062 477,651 440,538 12.33%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 19,689 9,404 - - 12,930 9,964 -
Div Payout % - 61.57% 28.12% - - 36.79% 24.25% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 524,450 520,352 521,848 514,194 512,062 477,651 440,538 12.33%
NOSH 278,963 281,271 282,125 283,302 285,860 258,609 249,102 7.84%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 20.40% 11.24% 11.62% 10.04% 8.94% 10.67% 12.51% -
ROE 6.36% 6.15% 6.41% 6.04% 6.10% 7.36% 9.33% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 84.58 122.75 118.95 120.40 111.31 125.42 135.04 -26.81%
EPS 11.96 11.40 11.85 10.96 10.92 13.59 16.49 -19.29%
DPS 0.00 7.00 3.33 0.00 0.00 5.00 4.00 -
NAPS 1.88 1.85 1.8497 1.815 1.7913 1.847 1.7685 4.16%
Adjusted Per Share Value based on latest NOSH - 281,788
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 30.83 45.11 43.84 44.57 41.57 42.38 43.95 -21.06%
EPS 4.36 4.18 4.37 4.06 4.08 4.59 5.37 -12.97%
DPS 0.00 2.57 1.23 0.00 0.00 1.69 1.30 -
NAPS 0.6852 0.6799 0.6818 0.6718 0.669 0.6241 0.5756 12.33%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.47 0.34 0.25 0.23 0.38 0.56 0.67 -
P/RPS 0.56 0.28 0.21 0.19 0.34 0.45 0.50 7.85%
P/EPS 3.93 2.99 2.11 2.10 3.48 4.12 4.06 -2.14%
EY 25.45 33.44 47.41 47.65 28.74 24.27 24.62 2.23%
DY 0.00 20.59 13.33 0.00 0.00 8.93 5.97 -
P/NAPS 0.25 0.18 0.14 0.13 0.21 0.30 0.38 -24.37%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 -
Price 0.61 0.37 0.25 0.25 0.31 0.48 0.57 -
P/RPS 0.72 0.30 0.21 0.21 0.28 0.38 0.42 43.28%
P/EPS 5.10 3.25 2.11 2.28 2.84 3.53 3.46 29.54%
EY 19.61 30.73 47.41 43.84 35.23 28.31 28.94 -22.87%
DY 0.00 18.92 13.33 0.00 0.00 10.42 7.02 -
P/NAPS 0.32 0.20 0.14 0.14 0.17 0.26 0.32 0.00%

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