[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2011 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 31.32%
YoY- 54.16%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 407,951 262,664 127,830 597,478 443,742 267,207 126,310 118.03%
PBT 109,581 66,631 32,353 129,492 101,628 61,508 29,465 139.46%
Tax -26,705 -15,653 -8,723 -36,761 -28,216 -15,322 -7,420 134.30%
NP 82,876 50,978 23,630 92,731 73,412 46,186 22,045 141.19%
-
NP to SH 63,534 41,647 17,871 62,981 47,960 31,437 15,557 154.84%
-
Tax Rate 24.37% 23.49% 26.96% 28.39% 27.76% 24.91% 25.18% -
Total Cost 325,075 211,686 104,200 504,747 370,330 221,021 104,265 112.97%
-
Net Worth 603,427 619,155 624,020 595,447 587,802 573,176 567,304 4.18%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 15,956 - - 13,932 13,159 - - -
Div Payout % 25.11% - - 22.12% 27.44% - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 603,427 619,155 624,020 595,447 587,802 573,176 567,304 4.18%
NOSH 580,219 584,109 292,967 293,324 292,439 292,437 292,424 57.70%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 20.32% 19.41% 18.49% 15.52% 16.54% 17.28% 17.45% -
ROE 10.53% 6.73% 2.86% 10.58% 8.16% 5.48% 2.74% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 70.31 44.97 43.63 203.69 151.74 91.37 43.19 38.26%
EPS 10.95 7.13 6.10 10.74 16.40 10.75 5.32 61.59%
DPS 2.75 0.00 0.00 4.75 4.50 0.00 0.00 -
NAPS 1.04 1.06 2.13 2.03 2.01 1.96 1.94 -33.93%
Adjusted Per Share Value based on latest NOSH - 296,181
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 53.30 34.32 16.70 78.06 57.98 34.91 16.50 118.05%
EPS 8.30 5.44 2.33 8.23 6.27 4.11 2.03 155.03%
DPS 2.08 0.00 0.00 1.82 1.72 0.00 0.00 -
NAPS 0.7884 0.8089 0.8153 0.778 0.768 0.7489 0.7412 4.18%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.83 0.85 0.89 0.93 0.90 0.80 0.69 -
P/RPS 1.18 1.89 2.04 0.46 0.59 0.88 1.60 -18.32%
P/EPS 7.58 11.92 14.59 4.33 5.49 7.44 12.97 -30.03%
EY 13.19 8.39 6.85 23.09 18.22 13.44 7.71 42.90%
DY 3.31 0.00 0.00 5.11 5.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.42 0.46 0.45 0.41 0.36 70.04%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 22/03/12 02/12/11 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 -
Price 0.87 0.82 0.75 0.90 0.89 0.85 0.73 -
P/RPS 1.24 1.82 1.72 0.44 0.59 0.93 1.69 -18.60%
P/EPS 7.95 11.50 12.30 4.19 5.43 7.91 13.72 -30.42%
EY 12.59 8.70 8.13 23.86 18.43 12.65 7.29 43.80%
DY 3.16 0.00 0.00 5.28 5.06 0.00 0.00 -
P/NAPS 0.84 0.77 0.35 0.44 0.44 0.43 0.38 69.44%

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