[GLOMAC] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -2.91%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 235,612 159,850 124,403 161,069 244,455 145,287 134,834 45.12%
PBT 48,973 37,034 33,644 33,867 51,486 42,950 34,278 26.87%
Tax -16,181 -10,658 -8,354 -10,071 -14,770 -11,052 -6,930 76.09%
NP 32,792 26,376 25,290 23,796 36,716 31,898 27,348 12.87%
-
NP to SH 31,990 25,364 23,924 20,996 21,626 21,887 23,776 21.89%
-
Tax Rate 33.04% 28.78% 24.83% 29.74% 28.69% 25.73% 20.22% -
Total Cost 202,820 133,474 99,113 137,273 207,739 113,389 107,486 52.75%
-
Net Worth 760,756 794,883 724,555 609,561 638,859 594,320 617,709 14.91%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 26,626 21,678 - - 15,686 15,715 - -
Div Payout % 83.23% 85.47% - - 72.53% 71.80% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 760,756 794,883 724,555 609,561 638,859 594,320 617,709 14.91%
NOSH 760,756 722,621 683,542 564,408 570,410 571,462 582,745 19.46%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 13.92% 16.50% 20.33% 14.77% 15.02% 21.96% 20.28% -
ROE 4.21% 3.19% 3.30% 3.44% 3.39% 3.68% 3.85% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 30.97 22.12 18.20 28.54 42.86 25.42 23.14 21.46%
EPS 4.41 3.51 3.50 3.72 3.83 3.83 4.08 5.32%
DPS 3.50 3.00 0.00 0.00 2.75 2.75 0.00 -
NAPS 1.00 1.10 1.06 1.08 1.12 1.04 1.06 -3.81%
Adjusted Per Share Value based on latest NOSH - 564,408
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 30.78 20.88 16.25 21.04 31.94 18.98 17.62 45.09%
EPS 4.18 3.31 3.13 2.74 2.83 2.86 3.11 21.81%
DPS 3.48 2.83 0.00 0.00 2.05 2.05 0.00 -
NAPS 0.994 1.0385 0.9467 0.7964 0.8347 0.7765 0.8071 14.91%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.94 0.855 0.85 0.85 0.83 0.83 0.85 -
P/RPS 3.04 3.87 4.67 2.98 1.94 3.26 3.67 -11.80%
P/EPS 22.35 24.36 24.29 22.85 21.89 21.67 20.83 4.81%
EY 4.47 4.11 4.12 4.38 4.57 4.61 4.80 -4.64%
DY 3.72 3.51 0.00 0.00 3.31 3.31 0.00 -
P/NAPS 0.94 0.78 0.80 0.79 0.74 0.80 0.80 11.36%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 20/03/13 03/12/12 26/09/12 26/06/12 22/03/12 02/12/11 -
Price 1.09 0.985 0.81 0.79 0.84 0.87 0.82 -
P/RPS 3.52 4.45 4.45 2.77 1.96 3.42 3.54 -0.37%
P/EPS 25.92 28.06 23.14 21.24 22.16 22.72 20.10 18.49%
EY 3.86 3.56 4.32 4.71 4.51 4.40 4.98 -15.63%
DY 3.21 3.05 0.00 0.00 3.27 3.16 0.00 -
P/NAPS 1.09 0.90 0.76 0.73 0.75 0.84 0.77 26.10%

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