[GLOMAC] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 63.22%
YoY- 81.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 83,672 70,792 78,425 87,271 66,641 44,711 60,262 24.48%
PBT 14,265 12,832 15,283 14,930 9,945 13,252 11,777 13.64%
Tax -5,394 -3,819 -4,773 -4,600 -3,616 -3,843 -3,640 30.01%
NP 8,871 9,013 10,510 10,330 6,329 9,409 8,137 5.93%
-
NP to SH 8,871 9,013 10,510 10,330 6,329 9,409 8,137 5.93%
-
Tax Rate 37.81% 29.76% 31.23% 30.81% 36.36% 29.00% 30.91% -
Total Cost 74,801 61,779 67,915 76,941 60,312 35,302 52,125 27.25%
-
Net Worth 325,183 297,233 277,772 272,762 262,548 259,460 250,205 19.11%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 10,791 4,521 - - 7,498 4,501 - -
Div Payout % 121.65% 50.17% - - 118.48% 47.85% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 325,183 297,233 277,772 272,762 262,548 259,460 250,205 19.11%
NOSH 215,839 150,719 149,928 149,927 149,976 150,063 150,129 27.41%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 10.60% 12.73% 13.40% 11.84% 9.50% 21.04% 13.50% -
ROE 2.73% 3.03% 3.78% 3.79% 2.41% 3.63% 3.25% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 38.77 46.97 52.31 58.21 44.43 29.79 40.14 -2.29%
EPS 4.11 5.98 7.01 6.89 4.22 6.27 5.42 -16.85%
DPS 5.00 3.00 0.00 0.00 5.00 3.00 0.00 -
NAPS 1.5066 1.9721 1.8527 1.8193 1.7506 1.729 1.6666 -6.51%
Adjusted Per Share Value based on latest NOSH - 149,927
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 10.93 9.25 10.25 11.40 8.71 5.84 7.87 24.50%
EPS 1.16 1.18 1.37 1.35 0.83 1.23 1.06 6.20%
DPS 1.41 0.59 0.00 0.00 0.98 0.59 0.00 -
NAPS 0.4249 0.3883 0.3629 0.3564 0.343 0.339 0.3269 19.11%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.50 1.45 1.35 1.00 0.75 0.72 0.74 -
P/RPS 3.87 3.09 2.58 1.72 1.69 2.42 1.84 64.23%
P/EPS 36.50 24.25 19.26 14.51 17.77 11.48 13.65 92.76%
EY 2.74 4.12 5.19 6.89 5.63 8.71 7.32 -48.09%
DY 3.33 2.07 0.00 0.00 6.67 4.17 0.00 -
P/NAPS 1.00 0.74 0.73 0.55 0.43 0.42 0.44 72.94%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 13/08/04 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 -
Price 1.16 1.65 1.27 1.11 0.84 0.62 0.63 -
P/RPS 2.99 3.51 2.43 1.91 1.89 2.08 1.57 53.70%
P/EPS 28.22 27.59 18.12 16.11 19.91 9.89 11.62 80.77%
EY 3.54 3.62 5.52 6.21 5.02 10.11 8.60 -44.69%
DY 4.31 1.82 0.00 0.00 5.95 4.84 0.00 -
P/NAPS 0.77 0.84 0.69 0.61 0.48 0.36 0.38 60.19%

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