[GLOMAC] QoQ Quarter Result on 30-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Jan-2010 [#3]
Profit Trend
QoQ- 14.47%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 126,310 103,371 78,764 78,764 75,634 58,986 93,581 27.06%
PBT 29,465 24,760 17,308 17,308 16,351 16,474 14,029 80.88%
Tax -7,420 -5,582 -3,502 -3,502 -4,087 -4,443 -4,468 49.94%
NP 22,045 19,178 13,806 13,806 12,264 12,031 9,561 94.88%
-
NP to SH 15,557 12,563 10,648 10,648 9,302 8,341 6,933 90.69%
-
Tax Rate 25.18% 22.54% 20.23% 20.23% 25.00% 26.97% 31.85% -
Total Cost 104,265 84,193 64,958 64,958 63,370 46,955 84,020 18.81%
-
Net Worth 567,304 553,644 0 554,645 522,167 524,450 279,418 76.05%
Dividend
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 13,252 11,864 11,864 - - 12,573 -
Div Payout % - 105.49% 111.42% 111.42% - - 181.36% -
Equity
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 567,304 553,644 0 554,645 522,167 524,450 279,418 76.05%
NOSH 292,424 294,491 296,601 296,601 285,337 278,963 279,418 3.70%
Ratio Analysis
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 17.45% 18.55% 17.53% 17.53% 16.21% 20.40% 10.22% -
ROE 2.74% 2.27% 0.00% 1.92% 1.78% 1.59% 2.48% -
Per Share
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 43.19 35.10 26.56 26.56 26.51 21.14 33.49 22.52%
EPS 5.32 4.26 3.59 3.59 3.26 2.99 2.48 83.96%
DPS 0.00 4.50 4.00 4.00 0.00 0.00 4.50 -
NAPS 1.94 1.88 0.00 1.87 1.83 1.88 1.00 69.77%
Adjusted Per Share Value based on latest NOSH - 296,601
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 16.50 13.51 10.29 10.29 9.88 7.71 12.23 27.02%
EPS 2.03 1.64 1.39 1.39 1.22 1.09 0.91 89.80%
DPS 0.00 1.73 1.55 1.55 0.00 0.00 1.64 -
NAPS 0.7412 0.7234 0.00 0.7247 0.6822 0.6852 0.3651 76.04%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/07/10 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.69 0.69 0.68 0.68 0.62 0.47 0.34 -
P/RPS 1.60 1.97 2.56 2.56 2.34 2.22 1.02 43.27%
P/EPS 12.97 16.17 18.94 18.94 19.02 15.72 13.70 -4.27%
EY 7.71 6.18 5.28 5.28 5.26 6.36 7.30 4.46%
DY 0.00 6.52 5.88 5.88 0.00 0.00 13.24 -
P/NAPS 0.36 0.37 0.00 0.36 0.34 0.25 0.34 4.67%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/09/10 29/06/10 - 23/03/10 22/12/09 28/09/09 24/06/09 -
Price 0.73 0.63 0.00 0.64 0.60 0.61 0.37 -
P/RPS 1.69 1.79 0.00 2.41 2.26 2.88 1.10 40.91%
P/EPS 13.72 14.77 0.00 17.83 18.40 20.40 14.91 -6.42%
EY 7.29 6.77 0.00 5.61 5.43 4.90 6.71 6.84%
DY 0.00 7.14 0.00 6.25 0.00 0.00 12.16 -
P/NAPS 0.38 0.34 0.00 0.34 0.33 0.32 0.37 2.15%

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