[GLOMAC] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 23.77%
YoY- 0.28%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 75,634 58,986 93,581 81,133 91,005 79,547 72,041 3.28%
PBT 16,351 16,474 14,029 16,511 15,196 10,504 4,944 121.49%
Tax -4,087 -4,443 -4,468 -4,384 -5,186 -3,392 -1,887 67.16%
NP 12,264 12,031 9,561 12,127 10,010 7,112 3,057 151.84%
-
NP to SH 9,302 8,341 6,933 9,556 7,721 7,804 4,331 66.23%
-
Tax Rate 25.00% 26.97% 31.85% 26.55% 34.13% 32.29% 38.17% -
Total Cost 63,370 46,955 84,020 69,006 80,995 72,435 68,984 -5.48%
-
Net Worth 522,167 524,450 279,418 516,834 511,445 512,062 503,141 2.49%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 12,573 6,985 - - 5,736 -
Div Payout % - - 181.36% 73.10% - - 132.45% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 522,167 524,450 279,418 516,834 511,445 512,062 503,141 2.49%
NOSH 285,337 278,963 279,418 279,415 281,788 285,860 286,821 -0.34%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 16.21% 20.40% 10.22% 14.95% 11.00% 8.94% 4.24% -
ROE 1.78% 1.59% 2.48% 1.85% 1.51% 1.52% 0.86% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 26.51 21.14 33.49 29.04 32.30 27.83 25.12 3.64%
EPS 3.26 2.99 2.48 3.42 2.74 2.73 1.51 66.80%
DPS 0.00 0.00 4.50 2.50 0.00 0.00 2.00 -
NAPS 1.83 1.88 1.00 1.8497 1.815 1.7913 1.7542 2.85%
Adjusted Per Share Value based on latest NOSH - 279,415
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 9.88 7.70 12.22 10.60 11.89 10.39 9.41 3.29%
EPS 1.21 1.09 0.91 1.25 1.01 1.02 0.57 64.94%
DPS 0.00 0.00 1.64 0.91 0.00 0.00 0.75 -
NAPS 0.682 0.685 0.365 0.675 0.668 0.6688 0.6572 2.49%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.62 0.47 0.34 0.25 0.23 0.38 0.56 -
P/RPS 2.34 2.22 1.02 0.86 0.71 1.37 2.23 3.25%
P/EPS 19.02 15.72 13.70 7.31 8.39 13.92 37.09 -35.85%
EY 5.26 6.36 7.30 13.68 11.91 7.18 2.70 55.79%
DY 0.00 0.00 13.24 10.00 0.00 0.00 3.57 -
P/NAPS 0.34 0.25 0.34 0.14 0.13 0.21 0.32 4.11%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 -
Price 0.60 0.61 0.37 0.25 0.25 0.31 0.48 -
P/RPS 2.26 2.88 1.10 0.86 0.77 1.11 1.91 11.83%
P/EPS 18.40 20.40 14.91 7.31 9.12 11.36 31.79 -30.47%
EY 5.43 4.90 6.71 13.68 10.96 8.81 3.15 43.62%
DY 0.00 0.00 12.16 10.00 0.00 0.00 4.17 -
P/NAPS 0.33 0.32 0.37 0.14 0.14 0.17 0.27 14.27%

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