[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2001 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
30-Apr-2001 [#4]
Profit Trend
QoQ- 33.72%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 108,854 74,034 27,874 110,014 83,241 49,412 26,094 158.46%
PBT 19,166 11,921 6,116 24,878 18,676 12,084 5,685 124.33%
Tax -5,994 -3,844 -1,945 -7,199 -5,455 -3,311 -1,811 121.60%
NP 13,172 8,077 4,171 17,679 13,221 8,773 3,874 125.61%
-
NP to SH 13,172 8,077 4,171 17,679 13,221 8,773 3,874 125.61%
-
Tax Rate 31.27% 32.25% 31.80% 28.94% 29.21% 27.40% 31.86% -
Total Cost 95,682 65,957 23,703 92,335 70,020 40,639 22,220 163.97%
-
Net Worth 235,520 233,587 229,585 219,602 221,238 213,400 197,466 12.43%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 3,750 3,753 3,750 10,955 - - - -
Div Payout % 28.47% 46.47% 89.93% 61.97% - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 235,520 233,587 229,585 219,602 221,238 213,400 197,466 12.43%
NOSH 150,022 150,130 150,035 146,070 144,808 142,418 134,513 7.52%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 12.10% 10.91% 14.96% 16.07% 15.88% 17.75% 14.85% -
ROE 5.59% 3.46% 1.82% 8.05% 5.98% 4.11% 1.96% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 72.56 49.31 18.58 75.32 57.48 34.69 19.40 140.37%
EPS 8.78 5.38 2.78 12.09 9.13 6.16 2.88 109.82%
DPS 2.50 2.50 2.50 7.50 0.00 0.00 0.00 -
NAPS 1.5699 1.5559 1.5302 1.5034 1.5278 1.4984 1.468 4.56%
Adjusted Per Share Value based on latest NOSH - 149,933
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 14.22 9.67 3.64 14.37 10.88 6.46 3.41 158.40%
EPS 1.72 1.06 0.54 2.31 1.73 1.15 0.51 124.39%
DPS 0.49 0.49 0.49 1.43 0.00 0.00 0.00 -
NAPS 0.3077 0.3052 0.30 0.2869 0.2891 0.2788 0.258 12.42%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.14 0.54 0.47 0.48 0.61 0.68 0.69 -
P/RPS 1.57 1.10 2.53 0.64 1.06 1.96 3.56 -41.97%
P/EPS 12.98 10.04 16.91 3.97 6.68 11.04 23.96 -33.47%
EY 7.70 9.96 5.91 25.21 14.97 9.06 4.17 50.34%
DY 2.19 4.63 5.32 15.63 0.00 0.00 0.00 -
P/NAPS 0.73 0.35 0.31 0.32 0.40 0.45 0.47 34.00%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 08/03/02 21/12/01 25/09/01 29/06/01 19/03/01 18/12/00 18/09/00 -
Price 0.94 0.85 0.44 0.44 0.53 0.62 0.71 -
P/RPS 1.30 1.72 2.37 0.58 0.92 1.79 3.66 -49.75%
P/EPS 10.71 15.80 15.83 3.64 5.81 10.06 24.65 -42.54%
EY 9.34 6.33 6.32 27.51 17.23 9.94 4.06 74.00%
DY 2.66 2.94 5.68 17.05 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 0.29 0.29 0.35 0.41 0.48 15.99%

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