[GLOMAC] QoQ Quarter Result on 31-Jul-2002 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -3.83%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 66,641 44,711 60,262 41,049 62,551 34,820 46,160 27.82%
PBT 9,945 13,252 11,777 8,151 8,453 7,245 5,805 43.31%
Tax -3,616 -3,843 -3,640 -2,473 -2,549 -2,150 -1,899 53.80%
NP 6,329 9,409 8,137 5,678 5,904 5,095 3,906 38.07%
-
NP to SH 6,329 9,409 8,137 5,678 5,904 5,095 3,906 38.07%
-
Tax Rate 36.36% 29.00% 30.91% 30.34% 30.15% 29.68% 32.71% -
Total Cost 60,312 35,302 52,125 35,371 56,647 29,725 42,254 26.85%
-
Net Worth 262,548 259,460 250,205 247,000 236,040 235,254 233,744 8.07%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 7,498 4,501 - - 7,492 - 3,755 58.77%
Div Payout % 118.48% 47.85% - - 126.90% - 96.15% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 262,548 259,460 250,205 247,000 236,040 235,254 233,744 8.07%
NOSH 149,976 150,063 150,129 149,815 149,847 149,852 150,230 -0.11%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 9.50% 21.04% 13.50% 13.83% 9.44% 14.63% 8.46% -
ROE 2.41% 3.63% 3.25% 2.30% 2.50% 2.17% 1.67% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 44.43 29.79 40.14 27.40 41.74 23.24 30.73 27.94%
EPS 4.22 6.27 5.42 3.79 3.94 3.40 2.60 38.23%
DPS 5.00 3.00 0.00 0.00 5.00 0.00 2.50 58.94%
NAPS 1.7506 1.729 1.6666 1.6487 1.5752 1.5699 1.5559 8.20%
Adjusted Per Share Value based on latest NOSH - 149,815
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 8.71 5.84 7.87 5.36 8.17 4.55 6.03 27.86%
EPS 0.83 1.23 1.06 0.74 0.77 0.67 0.51 38.48%
DPS 0.98 0.59 0.00 0.00 0.98 0.00 0.49 58.94%
NAPS 0.343 0.339 0.3269 0.3227 0.3084 0.3074 0.3054 8.07%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 0.75 0.72 0.74 0.84 0.97 1.14 0.54 -
P/RPS 1.69 2.42 1.84 3.07 2.32 4.91 1.76 -2.67%
P/EPS 17.77 11.48 13.65 22.16 24.62 33.53 20.77 -9.90%
EY 5.63 8.71 7.32 4.51 4.06 2.98 4.81 11.09%
DY 6.67 4.17 0.00 0.00 5.15 0.00 4.63 27.64%
P/NAPS 0.43 0.42 0.44 0.51 0.62 0.73 0.35 14.75%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 -
Price 0.84 0.62 0.63 0.75 0.81 0.94 0.85 -
P/RPS 1.89 2.08 1.57 2.74 1.94 4.05 2.77 -22.55%
P/EPS 19.91 9.89 11.62 19.79 20.56 27.65 32.69 -28.21%
EY 5.02 10.11 8.60 5.05 4.86 3.62 3.06 39.22%
DY 5.95 4.84 0.00 0.00 6.17 0.00 2.94 60.20%
P/NAPS 0.48 0.36 0.38 0.45 0.51 0.60 0.55 -8.69%

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