[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2012 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 113.95%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 162,271 680,934 445,322 285,472 161,069 652,406 407,951 -45.94%
PBT 34,520 153,521 104,548 67,512 33,867 161,067 109,581 -53.73%
Tax -9,538 -45,264 -29,083 -18,425 -10,071 -41,475 -26,705 -49.69%
NP 24,982 108,257 75,465 49,087 23,796 119,592 82,876 -55.07%
-
NP to SH 24,133 102,277 70,287 44,921 20,996 85,160 63,534 -47.58%
-
Tax Rate 27.63% 29.48% 27.82% 27.29% 29.74% 25.75% 24.37% -
Total Cost 137,289 572,677 369,857 236,385 137,273 532,814 325,075 -43.73%
-
Net Worth 830,690 772,122 751,367 708,575 609,561 650,464 603,427 23.77%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - 44,810 20,491 - - 31,942 15,956 -
Div Payout % - 43.81% 29.15% - - 37.51% 25.11% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 830,690 772,122 751,367 708,575 609,561 650,464 603,427 23.77%
NOSH 716,112 689,395 683,061 668,467 564,408 580,771 580,219 15.07%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 15.40% 15.90% 16.95% 17.20% 14.77% 18.33% 20.32% -
ROE 2.91% 13.25% 9.35% 6.34% 3.44% 13.09% 10.53% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 22.66 98.77 65.20 42.71 28.54 112.33 70.31 -53.02%
EPS 3.37 14.84 10.29 6.72 3.72 14.78 10.95 -54.44%
DPS 0.00 6.50 3.00 0.00 0.00 5.50 2.75 -
NAPS 1.16 1.12 1.10 1.06 1.08 1.12 1.04 7.55%
Adjusted Per Share Value based on latest NOSH - 683,542
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 21.20 88.97 58.18 37.30 21.04 85.24 53.30 -45.94%
EPS 3.15 13.36 9.18 5.87 2.74 11.13 8.30 -47.61%
DPS 0.00 5.85 2.68 0.00 0.00 4.17 2.08 -
NAPS 1.0853 1.0088 0.9817 0.9258 0.7964 0.8499 0.7884 23.77%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 1.20 0.94 0.855 0.85 0.85 0.83 0.83 -
P/RPS 5.30 0.95 1.31 1.99 2.98 0.74 1.18 172.47%
P/EPS 35.61 6.34 8.31 12.65 22.85 5.66 7.58 180.76%
EY 2.81 15.78 12.04 7.91 4.38 17.67 13.19 -64.36%
DY 0.00 6.91 3.51 0.00 0.00 6.63 3.31 -
P/NAPS 1.03 0.84 0.78 0.80 0.79 0.74 0.80 18.36%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 26/06/12 22/03/12 -
Price 1.17 1.09 0.985 0.81 0.79 0.84 0.87 -
P/RPS 5.16 1.10 1.51 1.90 2.77 0.75 1.24 158.93%
P/EPS 34.72 7.35 9.57 12.05 21.24 5.73 7.95 167.42%
EY 2.88 13.61 10.45 8.30 4.71 17.46 12.59 -62.63%
DY 0.00 5.96 3.05 0.00 0.00 6.55 3.16 -
P/NAPS 1.01 0.97 0.90 0.76 0.73 0.75 0.84 13.08%

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