[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -77.79%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 345,266 251,685 170,552 79,547 324,335 252,294 166,474 62.70%
PBT 56,240 42,211 25,700 10,504 50,193 45,249 31,405 47.52%
Tax -17,430 -12,962 -8,578 -3,392 -15,582 -13,695 -9,371 51.29%
NP 38,810 29,249 17,122 7,112 34,611 31,554 22,034 45.89%
-
NP to SH 31,977 25,081 15,525 7,804 35,145 30,814 21,285 31.20%
-
Tax Rate 30.99% 30.71% 33.38% 32.29% 31.04% 30.27% 29.84% -
Total Cost 306,456 222,436 153,430 72,435 289,724 220,740 144,440 65.19%
-
Net Worth 520,352 521,848 514,194 512,062 477,651 440,538 397,916 19.60%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 19,689 7,053 - - 12,930 7,473 - -
Div Payout % 61.57% 28.12% - - 36.79% 24.25% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 520,352 521,848 514,194 512,062 477,651 440,538 397,916 19.60%
NOSH 281,271 282,125 283,302 285,860 258,609 249,102 229,611 14.50%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.24% 11.62% 10.04% 8.94% 10.67% 12.51% 13.24% -
ROE 6.15% 4.81% 3.02% 1.52% 7.36% 6.99% 5.35% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 122.75 89.21 60.20 27.83 125.42 101.28 72.50 42.10%
EPS 11.40 8.89 5.48 2.73 13.59 12.37 9.27 14.79%
DPS 7.00 2.50 0.00 0.00 5.00 3.00 0.00 -
NAPS 1.85 1.8497 1.815 1.7913 1.847 1.7685 1.733 4.45%
Adjusted Per Share Value based on latest NOSH - 285,860
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 45.11 32.88 22.28 10.39 42.38 32.96 21.75 62.70%
EPS 4.18 3.28 2.03 1.02 4.59 4.03 2.78 31.27%
DPS 2.57 0.92 0.00 0.00 1.69 0.98 0.00 -
NAPS 0.6799 0.6818 0.6718 0.669 0.6241 0.5756 0.5199 19.60%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.34 0.25 0.23 0.38 0.56 0.67 0.68 -
P/RPS 0.28 0.28 0.38 1.37 0.45 0.66 0.94 -55.43%
P/EPS 2.99 2.81 4.20 13.92 4.12 5.42 7.34 -45.07%
EY 33.44 35.56 23.83 7.18 24.27 18.46 13.63 82.00%
DY 20.59 10.00 0.00 0.00 8.93 4.48 0.00 -
P/NAPS 0.18 0.14 0.13 0.21 0.30 0.38 0.39 -40.30%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 19/12/07 -
Price 0.37 0.25 0.25 0.31 0.48 0.57 0.64 -
P/RPS 0.30 0.28 0.42 1.11 0.38 0.56 0.88 -51.23%
P/EPS 3.25 2.81 4.56 11.36 3.53 4.61 6.90 -39.49%
EY 30.73 35.56 21.92 8.81 28.31 21.70 14.48 65.21%
DY 18.92 10.00 0.00 0.00 10.42 5.26 0.00 -
P/NAPS 0.20 0.14 0.14 0.17 0.26 0.32 0.37 -33.66%

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