[GLOMAC] QoQ Quarter Result on 30-Apr-2002 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 15.88%
YoY- 32.44%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 44,711 60,262 41,049 62,551 34,820 46,160 27,874 36.91%
PBT 13,252 11,777 8,151 8,453 7,245 5,805 6,116 67.21%
Tax -3,843 -3,640 -2,473 -2,549 -2,150 -1,899 -1,945 57.26%
NP 9,409 8,137 5,678 5,904 5,095 3,906 4,171 71.74%
-
NP to SH 9,409 8,137 5,678 5,904 5,095 3,906 4,171 71.74%
-
Tax Rate 29.00% 30.91% 30.34% 30.15% 29.68% 32.71% 31.80% -
Total Cost 35,302 52,125 35,371 56,647 29,725 42,254 23,703 30.32%
-
Net Worth 259,460 250,205 247,000 236,040 235,254 233,744 229,585 8.47%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,501 - - 7,492 - 3,755 3,750 12.90%
Div Payout % 47.85% - - 126.90% - 96.15% 89.93% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 259,460 250,205 247,000 236,040 235,254 233,744 229,585 8.47%
NOSH 150,063 150,129 149,815 149,847 149,852 150,230 150,035 0.01%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 21.04% 13.50% 13.83% 9.44% 14.63% 8.46% 14.96% -
ROE 3.63% 3.25% 2.30% 2.50% 2.17% 1.67% 1.82% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 29.79 40.14 27.40 41.74 23.24 30.73 18.58 36.87%
EPS 6.27 5.42 3.79 3.94 3.40 2.60 2.78 71.72%
DPS 3.00 0.00 0.00 5.00 0.00 2.50 2.50 12.88%
NAPS 1.729 1.6666 1.6487 1.5752 1.5699 1.5559 1.5302 8.45%
Adjusted Per Share Value based on latest NOSH - 149,847
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 5.59 7.53 5.13 7.82 4.35 5.77 3.48 37.03%
EPS 1.18 1.02 0.71 0.74 0.64 0.49 0.52 72.42%
DPS 0.56 0.00 0.00 0.94 0.00 0.47 0.47 12.35%
NAPS 0.3243 0.3127 0.3087 0.295 0.294 0.2921 0.2869 8.48%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.72 0.74 0.84 0.97 1.14 0.54 0.47 -
P/RPS 2.42 1.84 3.07 2.32 4.91 1.76 2.53 -2.91%
P/EPS 11.48 13.65 22.16 24.62 33.53 20.77 16.91 -22.70%
EY 8.71 7.32 4.51 4.06 2.98 4.81 5.91 29.41%
DY 4.17 0.00 0.00 5.15 0.00 4.63 5.32 -14.94%
P/NAPS 0.42 0.44 0.51 0.62 0.73 0.35 0.31 22.37%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 -
Price 0.62 0.63 0.75 0.81 0.94 0.85 0.44 -
P/RPS 2.08 1.57 2.74 1.94 4.05 2.77 2.37 -8.31%
P/EPS 9.89 11.62 19.79 20.56 27.65 32.69 15.83 -26.85%
EY 10.11 8.60 5.05 4.86 3.62 3.06 6.32 36.66%
DY 4.84 0.00 0.00 6.17 0.00 2.94 5.68 -10.09%
P/NAPS 0.36 0.38 0.45 0.51 0.60 0.55 0.29 15.46%

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