[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 31.22%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 426,140 676,661 669,057 636,146 649,084 680,934 593,762 -19.88%
PBT 124,036 157,281 158,493 166,830 138,080 153,521 139,397 -7.50%
Tax -36,232 -44,393 -40,418 -36,812 -38,152 -45,264 -38,777 -4.43%
NP 87,804 112,888 118,074 130,018 99,928 108,257 100,620 -8.70%
-
NP to SH 83,380 108,380 114,725 126,668 96,532 102,277 93,716 -7.51%
-
Tax Rate 29.21% 28.23% 25.50% 22.07% 27.63% 29.48% 27.82% -
Total Cost 338,336 563,773 550,982 506,128 549,156 572,677 493,142 -22.26%
-
Net Worth 907,883 883,351 874,901 851,185 830,690 772,122 751,367 13.48%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 35,478 21,691 - - 44,810 27,322 -
Div Payout % - 32.74% 18.91% - - 43.81% 29.15% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 907,883 883,351 874,901 851,185 830,690 772,122 751,367 13.48%
NOSH 726,306 724,058 723,058 721,343 716,112 689,395 683,061 4.18%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 20.60% 16.68% 17.65% 20.44% 15.40% 15.90% 16.95% -
ROE 9.18% 12.27% 13.11% 14.88% 11.62% 13.25% 12.47% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 58.67 93.45 92.53 88.19 90.64 98.77 86.93 -23.11%
EPS 11.48 14.97 15.87 17.56 13.48 14.84 13.72 -11.23%
DPS 0.00 4.90 3.00 0.00 0.00 6.50 4.00 -
NAPS 1.25 1.22 1.21 1.18 1.16 1.12 1.10 8.92%
Adjusted Per Share Value based on latest NOSH - 727,291
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 55.68 88.41 87.41 83.11 84.80 88.97 77.58 -19.88%
EPS 10.89 14.16 14.99 16.55 12.61 13.36 12.24 -7.51%
DPS 0.00 4.64 2.83 0.00 0.00 5.85 3.57 -
NAPS 1.1862 1.1541 1.1431 1.1121 1.0853 1.0088 0.9817 13.48%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 1.20 1.10 1.10 1.13 1.20 0.94 0.855 -
P/RPS 2.05 1.18 1.19 1.28 1.32 0.95 0.98 63.78%
P/EPS 10.45 7.35 6.93 6.44 8.90 6.34 6.23 41.30%
EY 9.57 13.61 14.42 15.54 11.23 15.78 16.05 -29.22%
DY 0.00 4.45 2.73 0.00 0.00 6.91 4.68 -
P/NAPS 0.96 0.90 0.91 0.96 1.03 0.84 0.78 14.89%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 -
Price 1.17 1.05 1.10 1.10 1.17 1.09 0.985 -
P/RPS 1.99 1.12 1.19 1.25 1.29 1.10 1.13 45.98%
P/EPS 10.19 7.01 6.93 6.26 8.68 7.35 7.18 26.37%
EY 9.81 14.26 14.42 15.96 11.52 13.61 13.93 -20.89%
DY 0.00 4.67 2.73 0.00 0.00 5.96 4.06 -
P/NAPS 0.94 0.86 0.91 0.93 1.01 0.97 0.90 2.94%

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