[GLOMAC] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 80.19%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 93,581 81,133 91,005 79,547 72,041 85,820 83,993 7.47%
PBT 14,029 16,511 15,196 10,504 4,944 13,844 14,959 -4.19%
Tax -4,468 -4,384 -5,186 -3,392 -1,887 -4,324 -4,267 3.11%
NP 9,561 12,127 10,010 7,112 3,057 9,520 10,692 -7.18%
-
NP to SH 6,933 9,556 7,721 7,804 4,331 9,529 10,216 -22.79%
-
Tax Rate 31.85% 26.55% 34.13% 32.29% 38.17% 31.23% 28.52% -
Total Cost 84,020 69,006 80,995 72,435 68,984 76,300 73,301 9.53%
-
Net Worth 279,418 516,834 511,445 512,062 503,141 509,124 407,933 -22.31%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 12,573 6,985 - - 5,736 8,636 - -
Div Payout % 181.36% 73.10% - - 132.45% 90.63% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 279,418 516,834 511,445 512,062 503,141 509,124 407,933 -22.31%
NOSH 279,418 279,415 281,788 285,860 286,821 287,885 235,391 12.12%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 10.22% 14.95% 11.00% 8.94% 4.24% 11.09% 12.73% -
ROE 2.48% 1.85% 1.51% 1.52% 0.86% 1.87% 2.50% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 33.49 29.04 32.30 27.83 25.12 29.81 35.68 -4.13%
EPS 2.48 3.42 2.74 2.73 1.51 3.31 4.34 -31.16%
DPS 4.50 2.50 0.00 0.00 2.00 3.00 0.00 -
NAPS 1.00 1.8497 1.815 1.7913 1.7542 1.7685 1.733 -30.71%
Adjusted Per Share Value based on latest NOSH - 285,860
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 12.23 10.60 11.89 10.39 9.41 11.21 10.97 7.52%
EPS 0.91 1.25 1.01 1.02 0.57 1.24 1.33 -22.37%
DPS 1.64 0.91 0.00 0.00 0.75 1.13 0.00 -
NAPS 0.3651 0.6753 0.6682 0.669 0.6574 0.6652 0.533 -22.31%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.34 0.25 0.23 0.38 0.56 0.67 0.68 -
P/RPS 1.02 0.86 0.71 1.37 2.23 2.25 1.91 -34.20%
P/EPS 13.70 7.31 8.39 13.92 37.09 20.24 15.67 -8.57%
EY 7.30 13.68 11.91 7.18 2.70 4.94 6.38 9.40%
DY 13.24 10.00 0.00 0.00 3.57 4.48 0.00 -
P/NAPS 0.34 0.14 0.13 0.21 0.32 0.38 0.39 -8.74%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 19/12/07 -
Price 0.37 0.25 0.25 0.31 0.48 0.57 0.64 -
P/RPS 1.10 0.86 0.77 1.11 1.91 1.91 1.79 -27.74%
P/EPS 14.91 7.31 9.12 11.36 31.79 17.22 14.75 0.72%
EY 6.71 13.68 10.96 8.81 3.15 5.81 6.78 -0.69%
DY 12.16 10.00 0.00 0.00 4.17 5.26 0.00 -
P/NAPS 0.37 0.14 0.14 0.17 0.27 0.32 0.37 0.00%

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