[GLOMAC] QoQ Quarter Result on 30-Apr-2012 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- -1.19%
YoY- 43.97%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 159,850 124,403 161,069 244,455 145,287 134,834 127,830 15.99%
PBT 37,034 33,644 33,867 51,486 42,950 34,278 32,353 9.38%
Tax -10,658 -8,354 -10,071 -14,770 -11,052 -6,930 -8,723 14.22%
NP 26,376 25,290 23,796 36,716 31,898 27,348 23,630 7.56%
-
NP to SH 25,364 23,924 20,996 21,626 21,887 23,776 17,871 26.15%
-
Tax Rate 28.78% 24.83% 29.74% 28.69% 25.73% 20.22% 26.96% -
Total Cost 133,474 99,113 137,273 207,739 113,389 107,486 104,200 17.85%
-
Net Worth 794,883 724,555 609,561 638,859 594,320 617,709 624,020 17.42%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 21,678 - - 15,686 15,715 - - -
Div Payout % 85.47% - - 72.53% 71.80% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 794,883 724,555 609,561 638,859 594,320 617,709 624,020 17.42%
NOSH 722,621 683,542 564,408 570,410 571,462 582,745 292,967 82.05%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 16.50% 20.33% 14.77% 15.02% 21.96% 20.28% 18.49% -
ROE 3.19% 3.30% 3.44% 3.39% 3.68% 3.85% 2.86% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 22.12 18.20 28.54 42.86 25.42 23.14 43.63 -36.28%
EPS 3.51 3.50 3.72 3.83 3.83 4.08 6.10 -30.70%
DPS 3.00 0.00 0.00 2.75 2.75 0.00 0.00 -
NAPS 1.10 1.06 1.08 1.12 1.04 1.06 2.13 -35.50%
Adjusted Per Share Value based on latest NOSH - 570,410
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 20.88 16.25 21.04 31.94 18.98 17.62 16.70 15.97%
EPS 3.31 3.13 2.74 2.83 2.86 3.11 2.33 26.23%
DPS 2.83 0.00 0.00 2.05 2.05 0.00 0.00 -
NAPS 1.0385 0.9467 0.7964 0.8347 0.7765 0.8071 0.8153 17.41%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.855 0.85 0.85 0.83 0.83 0.85 0.89 -
P/RPS 3.87 4.67 2.98 1.94 3.26 3.67 2.04 52.94%
P/EPS 24.36 24.29 22.85 21.89 21.67 20.83 14.59 40.52%
EY 4.11 4.12 4.38 4.57 4.61 4.80 6.85 -28.75%
DY 3.51 0.00 0.00 3.31 3.31 0.00 0.00 -
P/NAPS 0.78 0.80 0.79 0.74 0.80 0.80 0.42 50.80%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 20/03/13 03/12/12 26/09/12 26/06/12 22/03/12 02/12/11 21/09/11 -
Price 0.985 0.81 0.79 0.84 0.87 0.82 0.75 -
P/RPS 4.45 4.45 2.77 1.96 3.42 3.54 1.72 87.91%
P/EPS 28.06 23.14 21.24 22.16 22.72 20.10 12.30 72.86%
EY 3.56 4.32 4.71 4.51 4.40 4.98 8.13 -42.19%
DY 3.05 0.00 0.00 3.27 3.16 0.00 0.00 -
P/NAPS 0.90 0.76 0.73 0.75 0.84 0.77 0.35 87.15%

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