[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2012 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jan-2012 [#3]
Profit Trend
QoQ- 52.55%
YoY- 32.47%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 285,472 161,069 652,406 407,951 262,664 127,830 597,478 -38.74%
PBT 67,512 33,867 161,067 109,581 66,631 32,353 129,492 -35.09%
Tax -18,425 -10,071 -41,475 -26,705 -15,653 -8,723 -36,761 -36.77%
NP 49,087 23,796 119,592 82,876 50,978 23,630 92,731 -34.43%
-
NP to SH 44,921 20,996 85,160 63,534 41,647 17,871 62,981 -20.08%
-
Tax Rate 27.29% 29.74% 25.75% 24.37% 23.49% 26.96% 28.39% -
Total Cost 236,385 137,273 532,814 325,075 211,686 104,200 504,747 -39.55%
-
Net Worth 708,575 609,561 650,464 603,427 619,155 624,020 595,447 12.23%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - 31,942 15,956 - - 13,932 -
Div Payout % - - 37.51% 25.11% - - 22.12% -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 708,575 609,561 650,464 603,427 619,155 624,020 595,447 12.23%
NOSH 668,467 564,408 580,771 580,219 584,109 292,967 293,324 72.74%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 17.20% 14.77% 18.33% 20.32% 19.41% 18.49% 15.52% -
ROE 6.34% 3.44% 13.09% 10.53% 6.73% 2.86% 10.58% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 42.71 28.54 112.33 70.31 44.97 43.63 203.69 -64.53%
EPS 6.72 3.72 14.78 10.95 7.13 6.10 10.74 -26.74%
DPS 0.00 0.00 5.50 2.75 0.00 0.00 4.75 -
NAPS 1.06 1.08 1.12 1.04 1.06 2.13 2.03 -35.02%
Adjusted Per Share Value based on latest NOSH - 571,462
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 37.30 21.04 85.24 53.30 34.32 16.70 78.06 -38.74%
EPS 5.87 2.74 11.13 8.30 5.44 2.33 8.23 -20.08%
DPS 0.00 0.00 4.17 2.08 0.00 0.00 1.82 -
NAPS 0.9258 0.7964 0.8499 0.7884 0.8089 0.8153 0.778 12.23%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.85 0.85 0.83 0.83 0.85 0.89 0.93 -
P/RPS 1.99 2.98 0.74 1.18 1.89 2.04 0.46 164.32%
P/EPS 12.65 22.85 5.66 7.58 11.92 14.59 4.33 103.69%
EY 7.91 4.38 17.67 13.19 8.39 6.85 23.09 -50.88%
DY 0.00 0.00 6.63 3.31 0.00 0.00 5.11 -
P/NAPS 0.80 0.79 0.74 0.80 0.80 0.42 0.46 44.37%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 03/12/12 26/09/12 26/06/12 22/03/12 02/12/11 21/09/11 23/06/11 -
Price 0.81 0.79 0.84 0.87 0.82 0.75 0.90 -
P/RPS 1.90 2.77 0.75 1.24 1.82 1.72 0.44 164.00%
P/EPS 12.05 21.24 5.73 7.95 11.50 12.30 4.19 101.58%
EY 8.30 4.71 17.46 12.59 8.70 8.13 23.86 -50.37%
DY 0.00 0.00 6.55 3.16 0.00 0.00 5.28 -
P/NAPS 0.76 0.73 0.75 0.84 0.77 0.35 0.44 43.72%

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