[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 33.2%
YoY- 3.45%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 190,395 121,743 46,507 261,913 196,075 130,904 65,269 103.75%
PBT 31,007 19,971 6,417 54,503 40,659 28,498 14,872 62.98%
Tax -9,304 -5,206 -1,678 -14,443 -10,584 -8,224 -4,786 55.57%
NP 21,703 14,765 4,739 40,060 30,075 20,274 10,086 66.44%
-
NP to SH 20,724 13,810 4,183 40,060 30,075 20,274 10,086 61.41%
-
Tax Rate 30.01% 26.07% 26.15% 26.50% 26.03% 28.86% 32.18% -
Total Cost 168,692 106,978 41,768 221,853 166,000 110,630 55,183 110.20%
-
Net Worth 388,276 360,684 214,068 348,099 341,987 332,909 330,846 11.22%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 8,527 - - 10,780 8,636 - - -
Div Payout % 41.15% - - 26.91% 28.72% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 388,276 360,684 214,068 348,099 341,987 332,909 330,846 11.22%
NOSH 213,186 213,524 214,068 215,608 215,900 216,371 216,437 -1.00%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 11.40% 12.13% 10.19% 15.30% 15.34% 15.49% 15.45% -
ROE 5.34% 3.83% 1.95% 11.51% 8.79% 6.09% 3.05% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 89.31 57.02 21.73 121.48 90.82 60.50 30.16 105.80%
EPS 9.72 6.46 1.96 18.58 13.93 9.37 4.66 63.03%
DPS 4.00 0.00 0.00 5.00 4.00 0.00 0.00 -
NAPS 1.8213 1.6892 1.00 1.6145 1.584 1.5386 1.5286 12.35%
Adjusted Per Share Value based on latest NOSH - 214,731
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 24.88 15.91 6.08 34.22 25.62 17.10 8.53 103.74%
EPS 2.71 1.80 0.55 5.23 3.93 2.65 1.32 61.32%
DPS 1.11 0.00 0.00 1.41 1.13 0.00 0.00 -
NAPS 0.5073 0.4712 0.2797 0.4548 0.4468 0.435 0.4323 11.22%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.56 0.60 0.75 0.81 1.05 0.88 1.22 -
P/RPS 0.63 1.05 3.45 0.67 1.16 1.45 4.05 -70.97%
P/EPS 5.76 9.28 38.38 4.36 7.54 9.39 26.18 -63.45%
EY 17.36 10.78 2.61 22.94 13.27 10.65 3.82 173.60%
DY 7.14 0.00 0.00 6.17 3.81 0.00 0.00 -
P/NAPS 0.31 0.36 0.75 0.50 0.66 0.57 0.80 -46.75%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 23/12/04 27/09/04 -
Price 0.62 0.50 0.65 0.63 0.88 1.01 0.88 -
P/RPS 0.69 0.88 2.99 0.52 0.97 1.67 2.92 -61.67%
P/EPS 6.38 7.73 33.26 3.39 6.32 10.78 18.88 -51.38%
EY 15.68 12.94 3.01 29.49 15.83 9.28 5.30 105.67%
DY 6.45 0.00 0.00 7.94 4.55 0.00 0.00 -
P/NAPS 0.34 0.30 0.65 0.39 0.56 0.66 0.58 -29.88%

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