[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2011 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- 133.04%
YoY- 32.48%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 161,069 652,406 407,951 262,664 127,830 597,478 443,742 -49.14%
PBT 33,867 161,067 109,581 66,631 32,353 129,492 101,628 -51.96%
Tax -10,071 -41,475 -26,705 -15,653 -8,723 -36,761 -28,216 -49.71%
NP 23,796 119,592 82,876 50,978 23,630 92,731 73,412 -52.84%
-
NP to SH 20,996 85,160 63,534 41,647 17,871 62,981 47,960 -42.37%
-
Tax Rate 29.74% 25.75% 24.37% 23.49% 26.96% 28.39% 27.76% -
Total Cost 137,273 532,814 325,075 211,686 104,200 504,747 370,330 -48.42%
-
Net Worth 609,561 650,464 603,427 619,155 624,020 595,447 587,802 2.45%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 31,942 15,956 - - 13,932 13,159 -
Div Payout % - 37.51% 25.11% - - 22.12% 27.44% -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 609,561 650,464 603,427 619,155 624,020 595,447 587,802 2.45%
NOSH 564,408 580,771 580,219 584,109 292,967 293,324 292,439 55.07%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.77% 18.33% 20.32% 19.41% 18.49% 15.52% 16.54% -
ROE 3.44% 13.09% 10.53% 6.73% 2.86% 10.58% 8.16% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 28.54 112.33 70.31 44.97 43.63 203.69 151.74 -67.20%
EPS 3.72 14.78 10.95 7.13 6.10 10.74 16.40 -62.84%
DPS 0.00 5.50 2.75 0.00 0.00 4.75 4.50 -
NAPS 1.08 1.12 1.04 1.06 2.13 2.03 2.01 -33.93%
Adjusted Per Share Value based on latest NOSH - 582,745
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 21.04 85.24 53.30 34.32 16.70 78.06 57.98 -49.15%
EPS 2.74 11.13 8.30 5.44 2.33 8.23 6.27 -42.44%
DPS 0.00 4.17 2.08 0.00 0.00 1.82 1.72 -
NAPS 0.7964 0.8499 0.7884 0.8089 0.8153 0.778 0.768 2.45%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.85 0.83 0.83 0.85 0.89 0.93 0.90 -
P/RPS 2.98 0.74 1.18 1.89 2.04 0.46 0.59 194.67%
P/EPS 22.85 5.66 7.58 11.92 14.59 4.33 5.49 158.97%
EY 4.38 17.67 13.19 8.39 6.85 23.09 18.22 -61.37%
DY 0.00 6.63 3.31 0.00 0.00 5.11 5.00 -
P/NAPS 0.79 0.74 0.80 0.80 0.42 0.46 0.45 45.57%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 26/06/12 22/03/12 02/12/11 21/09/11 23/06/11 31/03/11 -
Price 0.79 0.84 0.87 0.82 0.75 0.90 0.89 -
P/RPS 2.77 0.75 1.24 1.82 1.72 0.44 0.59 180.64%
P/EPS 21.24 5.73 7.95 11.50 12.30 4.19 5.43 148.46%
EY 4.71 17.46 12.59 8.70 8.13 23.86 18.43 -59.76%
DY 0.00 6.55 3.16 0.00 0.00 5.28 5.06 -
P/NAPS 0.73 0.75 0.84 0.77 0.35 0.44 0.44 40.18%

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