[GLOMAC] QoQ Quarter Result on 30-Apr-2013 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 26.12%
YoY- 47.92%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 183,720 155,802 162,271 235,612 159,850 124,403 161,069 9.14%
PBT 35,455 48,895 34,520 48,973 37,034 33,644 33,867 3.09%
Tax -11,908 -8,868 -9,538 -16,181 -10,658 -8,354 -10,071 11.78%
NP 23,547 40,027 24,982 32,792 26,376 25,290 23,796 -0.69%
-
NP to SH 22,710 39,201 24,133 31,990 25,364 23,924 20,996 5.35%
-
Tax Rate 33.59% 18.14% 27.63% 33.04% 28.78% 24.83% 29.74% -
Total Cost 160,173 115,775 137,289 202,820 133,474 99,113 137,273 10.80%
-
Net Worth 880,740 858,203 830,690 760,756 794,883 724,555 609,561 27.72%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div 16,377 - - 26,626 21,678 - - -
Div Payout % 72.12% - - 83.23% 85.47% - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 880,740 858,203 830,690 760,756 794,883 724,555 609,561 27.72%
NOSH 727,884 727,291 716,112 760,756 722,621 683,542 564,408 18.42%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 12.82% 25.69% 15.40% 13.92% 16.50% 20.33% 14.77% -
ROE 2.58% 4.57% 2.91% 4.21% 3.19% 3.30% 3.44% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 25.24 21.42 22.66 30.97 22.12 18.20 28.54 -7.84%
EPS 3.12 5.39 3.37 4.41 3.51 3.50 3.72 -11.03%
DPS 2.25 0.00 0.00 3.50 3.00 0.00 0.00 -
NAPS 1.21 1.18 1.16 1.00 1.10 1.06 1.08 7.84%
Adjusted Per Share Value based on latest NOSH - 760,756
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.96 19.47 20.28 29.45 19.98 15.55 20.13 9.13%
EPS 2.84 4.90 3.02 4.00 3.17 2.99 2.62 5.50%
DPS 2.05 0.00 0.00 3.33 2.71 0.00 0.00 -
NAPS 1.1008 1.0726 1.0382 0.9508 0.9935 0.9056 0.7619 27.71%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 1.10 1.13 1.20 0.94 0.855 0.85 0.85 -
P/RPS 4.36 5.27 5.30 3.04 3.87 4.67 2.98 28.78%
P/EPS 35.26 20.96 35.61 22.35 24.36 24.29 22.85 33.43%
EY 2.84 4.77 2.81 4.47 4.11 4.12 4.38 -25.02%
DY 2.05 0.00 0.00 3.72 3.51 0.00 0.00 -
P/NAPS 0.91 0.96 1.03 0.94 0.78 0.80 0.79 9.85%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 26/09/12 -
Price 1.10 1.10 1.17 1.09 0.985 0.81 0.79 -
P/RPS 4.36 5.13 5.16 3.52 4.45 4.45 2.77 35.20%
P/EPS 35.26 20.41 34.72 25.92 28.06 23.14 21.24 40.07%
EY 2.84 4.90 2.88 3.86 3.56 4.32 4.71 -28.56%
DY 2.05 0.00 0.00 3.21 3.05 0.00 0.00 -
P/NAPS 0.91 0.93 1.01 1.09 0.90 0.76 0.73 15.78%

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