[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2014 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- 35.86%
YoY- 22.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 192,829 106,535 676,661 501,793 318,073 162,271 680,934 -56.77%
PBT 52,010 31,009 157,281 118,870 83,415 34,520 153,521 -51.30%
Tax -15,988 -9,058 -44,393 -30,314 -18,406 -9,538 -45,264 -49.93%
NP 36,022 21,951 112,888 88,556 65,009 24,982 108,257 -51.88%
-
NP to SH 34,018 20,845 108,380 86,044 63,334 24,133 102,277 -51.89%
-
Tax Rate 30.74% 29.21% 28.23% 25.50% 22.07% 27.63% 29.48% -
Total Cost 156,807 84,584 563,773 413,237 253,064 137,289 572,677 -57.73%
-
Net Worth 901,331 907,883 883,351 874,901 851,185 830,690 772,122 10.83%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 35,478 16,268 - - 44,810 -
Div Payout % - - 32.74% 18.91% - - 43.81% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 901,331 907,883 883,351 874,901 851,185 830,690 772,122 10.83%
NOSH 726,880 726,306 724,058 723,058 721,343 716,112 689,395 3.58%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 18.68% 20.60% 16.68% 17.65% 20.44% 15.40% 15.90% -
ROE 3.77% 2.30% 12.27% 9.83% 7.44% 2.91% 13.25% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.53 14.67 93.45 69.40 44.09 22.66 98.77 -58.27%
EPS 4.68 2.87 14.97 11.90 8.78 3.37 14.84 -53.57%
DPS 0.00 0.00 4.90 2.25 0.00 0.00 6.50 -
NAPS 1.24 1.25 1.22 1.21 1.18 1.16 1.12 7.00%
Adjusted Per Share Value based on latest NOSH - 727,884
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 25.19 13.92 88.41 65.56 41.56 21.20 88.97 -56.78%
EPS 4.44 2.72 14.16 11.24 8.27 3.15 13.36 -51.92%
DPS 0.00 0.00 4.64 2.13 0.00 0.00 5.85 -
NAPS 1.1776 1.1862 1.1541 1.1431 1.1121 1.0853 1.0088 10.83%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.11 1.20 1.10 1.10 1.13 1.20 0.94 -
P/RPS 4.18 8.18 1.18 1.59 2.56 5.30 0.95 167.79%
P/EPS 23.72 41.81 7.35 9.24 12.87 35.61 6.34 140.42%
EY 4.22 2.39 13.61 10.82 7.77 2.81 15.78 -58.39%
DY 0.00 0.00 4.45 2.05 0.00 0.00 6.91 -
P/NAPS 0.90 0.96 0.90 0.91 0.96 1.03 0.84 4.69%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 -
Price 1.05 1.17 1.05 1.10 1.10 1.17 1.09 -
P/RPS 3.96 7.98 1.12 1.59 2.49 5.16 1.10 134.34%
P/EPS 22.44 40.77 7.01 9.24 12.53 34.72 7.35 110.02%
EY 4.46 2.45 14.26 10.82 7.98 2.88 13.61 -52.37%
DY 0.00 0.00 4.67 2.05 0.00 0.00 5.96 -
P/NAPS 0.85 0.94 0.86 0.91 0.93 1.01 0.97 -8.40%

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