[GLOMAC] QoQ Quarter Result on 31-Jan-2002 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
08-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 30.44%
YoY- 12.77%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 60,262 41,049 62,551 34,820 46,160 27,874 26,773 71.49%
PBT 11,777 8,151 8,453 7,245 5,805 6,116 6,202 53.16%
Tax -3,640 -2,473 -2,549 -2,150 -1,899 -1,945 -1,744 63.10%
NP 8,137 5,678 5,904 5,095 3,906 4,171 4,458 49.19%
-
NP to SH 8,137 5,678 5,904 5,095 3,906 4,171 4,458 49.19%
-
Tax Rate 30.91% 30.34% 30.15% 29.68% 32.71% 31.80% 28.12% -
Total Cost 52,125 35,371 56,647 29,725 42,254 23,703 22,315 75.77%
-
Net Worth 250,205 247,000 236,040 235,254 233,744 229,585 225,410 7.18%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - 7,492 - 3,755 3,750 3,748 -
Div Payout % - - 126.90% - 96.15% 89.93% 84.08% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 250,205 247,000 236,040 235,254 233,744 229,585 225,410 7.18%
NOSH 150,129 149,815 149,847 149,852 150,230 150,035 149,933 0.08%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 13.50% 13.83% 9.44% 14.63% 8.46% 14.96% 16.65% -
ROE 3.25% 2.30% 2.50% 2.17% 1.67% 1.82% 1.98% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 40.14 27.40 41.74 23.24 30.73 18.58 17.86 71.32%
EPS 5.42 3.79 3.94 3.40 2.60 2.78 2.96 49.50%
DPS 0.00 0.00 5.00 0.00 2.50 2.50 2.50 -
NAPS 1.6666 1.6487 1.5752 1.5699 1.5559 1.5302 1.5034 7.09%
Adjusted Per Share Value based on latest NOSH - 149,852
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 7.87 5.36 8.17 4.55 6.03 3.64 3.50 71.38%
EPS 1.06 0.74 0.77 0.67 0.51 0.54 0.58 49.31%
DPS 0.00 0.00 0.98 0.00 0.49 0.49 0.49 -
NAPS 0.3269 0.3227 0.3084 0.3074 0.3054 0.30 0.2945 7.18%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.74 0.84 0.97 1.14 0.54 0.47 0.48 -
P/RPS 1.84 3.07 2.32 4.91 1.76 2.53 2.69 -22.31%
P/EPS 13.65 22.16 24.62 33.53 20.77 16.91 16.14 -10.54%
EY 7.32 4.51 4.06 2.98 4.81 5.91 6.19 11.79%
DY 0.00 0.00 5.15 0.00 4.63 5.32 5.21 -
P/NAPS 0.44 0.51 0.62 0.73 0.35 0.31 0.32 23.58%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 29/06/01 -
Price 0.63 0.75 0.81 0.94 0.85 0.44 0.44 -
P/RPS 1.57 2.74 1.94 4.05 2.77 2.37 2.46 -25.81%
P/EPS 11.62 19.79 20.56 27.65 32.69 15.83 14.80 -14.85%
EY 8.60 5.05 4.86 3.62 3.06 6.32 6.76 17.35%
DY 0.00 0.00 6.17 0.00 2.94 5.68 5.68 -
P/NAPS 0.38 0.45 0.51 0.60 0.55 0.29 0.29 19.68%

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