[GLOMAC] QoQ Quarter Result on 31-Jan-2014 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jan-2014 [#3]
Profit Trend
QoQ- -42.07%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 86,294 106,535 174,868 183,720 155,802 162,271 235,612 -48.71%
PBT 21,001 31,009 38,411 35,455 48,895 34,520 48,973 -43.04%
Tax -6,930 -9,058 -14,079 -11,908 -8,868 -9,538 -16,181 -43.09%
NP 14,071 21,951 24,332 23,547 40,027 24,982 32,792 -43.02%
-
NP to SH 13,173 20,845 22,336 22,710 39,201 24,133 31,990 -44.56%
-
Tax Rate 33.00% 29.21% 36.65% 33.59% 18.14% 27.63% 33.04% -
Total Cost 72,223 84,584 150,536 160,173 115,775 137,289 202,820 -49.66%
-
Net Worth 902,459 907,883 888,143 880,740 858,203 830,690 760,756 12.02%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - 19,291 16,377 - - 26,626 -
Div Payout % - - 86.37% 72.12% - - 83.23% -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 902,459 907,883 888,143 880,740 858,203 830,690 760,756 12.02%
NOSH 727,790 726,306 727,986 727,884 727,291 716,112 760,756 -2.90%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 16.31% 20.60% 13.91% 12.82% 25.69% 15.40% 13.92% -
ROE 1.46% 2.30% 2.51% 2.58% 4.57% 2.91% 4.21% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 11.86 14.67 24.02 25.24 21.42 22.66 30.97 -47.17%
EPS 1.81 2.87 3.07 3.12 5.39 3.37 4.41 -44.68%
DPS 0.00 0.00 2.65 2.25 0.00 0.00 3.50 -
NAPS 1.24 1.25 1.22 1.21 1.18 1.16 1.00 15.37%
Adjusted Per Share Value based on latest NOSH - 727,884
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 11.27 13.92 22.85 24.00 20.36 21.20 30.78 -48.72%
EPS 1.72 2.72 2.92 2.97 5.12 3.15 4.18 -44.58%
DPS 0.00 0.00 2.52 2.14 0.00 0.00 3.48 -
NAPS 1.1791 1.1862 1.1604 1.1507 1.1213 1.0853 0.994 12.02%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 1.11 1.20 1.10 1.10 1.13 1.20 0.94 -
P/RPS 9.36 8.18 4.58 4.36 5.27 5.30 3.04 111.20%
P/EPS 61.33 41.81 35.85 35.26 20.96 35.61 22.35 95.64%
EY 1.63 2.39 2.79 2.84 4.77 2.81 4.47 -48.86%
DY 0.00 0.00 2.41 2.05 0.00 0.00 3.72 -
P/NAPS 0.90 0.96 0.90 0.91 0.96 1.03 0.94 -2.84%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 -
Price 1.05 1.17 1.05 1.10 1.10 1.17 1.09 -
P/RPS 8.86 7.98 4.37 4.36 5.13 5.16 3.52 84.72%
P/EPS 58.01 40.77 34.22 35.26 20.41 34.72 25.92 70.84%
EY 1.72 2.45 2.92 2.84 4.90 2.88 3.86 -41.57%
DY 0.00 0.00 2.52 2.05 0.00 0.00 3.21 -
P/NAPS 0.85 0.94 0.86 0.91 0.93 1.01 1.09 -15.23%

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