[GLOMAC] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ-0.0%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Revenue 140,897 126,310 103,371 78,764 78,764 75,634 58,986 100.45%
PBT 32,043 29,465 24,760 17,308 17,308 16,351 16,474 70.12%
Tax -7,902 -7,420 -5,582 -3,502 -3,502 -4,087 -4,443 58.38%
NP 24,141 22,045 19,178 13,806 13,806 12,264 12,031 74.40%
-
NP to SH 15,880 15,557 12,563 10,648 10,648 9,302 8,341 67.23%
-
Tax Rate 24.66% 25.18% 22.54% 20.23% 20.23% 25.00% 26.97% -
Total Cost 116,756 104,265 84,193 64,958 64,958 63,370 46,955 106.99%
-
Net Worth 572,147 567,304 553,644 0 554,645 522,167 524,450 7.19%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Div - - 13,252 11,864 11,864 - - -
Div Payout % - - 105.49% 111.42% 111.42% - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Net Worth 572,147 567,304 553,644 0 554,645 522,167 524,450 7.19%
NOSH 291,911 292,424 294,491 296,601 296,601 285,337 278,963 3.69%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
NP Margin 17.13% 17.45% 18.55% 17.53% 17.53% 16.21% 20.40% -
ROE 2.78% 2.74% 2.27% 0.00% 1.92% 1.78% 1.59% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
RPS 48.27 43.19 35.10 26.56 26.56 26.51 21.14 93.36%
EPS 5.44 5.32 4.26 3.59 3.59 3.26 2.99 61.28%
DPS 0.00 0.00 4.50 4.00 4.00 0.00 0.00 -
NAPS 1.96 1.94 1.88 0.00 1.87 1.83 1.88 3.38%
Adjusted Per Share Value based on latest NOSH - 296,601
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
RPS 18.41 16.50 13.51 10.29 10.29 9.88 7.71 100.40%
EPS 2.07 2.03 1.64 1.39 1.39 1.22 1.09 66.90%
DPS 0.00 0.00 1.73 1.55 1.55 0.00 0.00 -
NAPS 0.7475 0.7412 0.7234 0.00 0.7247 0.6822 0.6852 7.19%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 -
Price 0.80 0.69 0.69 0.68 0.68 0.62 0.47 -
P/RPS 1.66 1.60 1.97 2.56 2.56 2.34 2.22 -20.71%
P/EPS 14.71 12.97 16.17 18.94 18.94 19.02 15.72 -5.16%
EY 6.80 7.71 6.18 5.28 5.28 5.26 6.36 5.48%
DY 0.00 0.00 6.52 5.88 5.88 0.00 0.00 -
P/NAPS 0.41 0.36 0.37 0.00 0.36 0.34 0.25 48.45%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 CAGR
Date 02/12/10 21/09/10 29/06/10 - 23/03/10 22/12/09 28/09/09 -
Price 0.85 0.73 0.63 0.00 0.64 0.60 0.61 -
P/RPS 1.76 1.69 1.79 0.00 2.41 2.26 2.88 -32.51%
P/EPS 15.63 13.72 14.77 0.00 17.83 18.40 20.40 -19.16%
EY 6.40 7.29 6.77 0.00 5.61 5.43 4.90 23.77%
DY 0.00 0.00 7.14 0.00 6.25 0.00 0.00 -
P/NAPS 0.43 0.38 0.34 0.00 0.34 0.33 0.32 26.61%

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