[GLOMAC] QoQ Quarter Result on 31-Jul-2014 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -6.68%
YoY- -13.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 169,469 110,956 86,294 106,535 174,868 183,720 155,802 5.78%
PBT 48,327 42,481 21,001 31,009 38,411 35,455 48,895 -0.77%
Tax -14,607 -16,671 -6,930 -9,058 -14,079 -11,908 -8,868 39.60%
NP 33,720 25,810 14,071 21,951 24,332 23,547 40,027 -10.82%
-
NP to SH 29,601 23,397 13,173 20,845 22,336 22,710 39,201 -17.12%
-
Tax Rate 30.23% 39.24% 33.00% 29.21% 36.65% 33.59% 18.14% -
Total Cost 135,749 85,146 72,223 84,584 150,536 160,173 115,775 11.22%
-
Net Worth 943,393 919,943 902,459 907,883 888,143 880,740 858,203 6.53%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 16,203 14,487 - - 19,291 16,377 - -
Div Payout % 54.74% 61.92% - - 86.37% 72.12% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 943,393 919,943 902,459 907,883 888,143 880,740 858,203 6.53%
NOSH 720,147 724,365 727,790 726,306 727,986 727,884 727,291 -0.65%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 19.90% 23.26% 16.31% 20.60% 13.91% 12.82% 25.69% -
ROE 3.14% 2.54% 1.46% 2.30% 2.51% 2.58% 4.57% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 23.53 15.32 11.86 14.67 24.02 25.24 21.42 6.48%
EPS 4.11 3.23 1.81 2.87 3.07 3.12 5.39 -16.57%
DPS 2.25 2.00 0.00 0.00 2.65 2.25 0.00 -
NAPS 1.31 1.27 1.24 1.25 1.22 1.21 1.18 7.23%
Adjusted Per Share Value based on latest NOSH - 726,306
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 22.14 14.50 11.27 13.92 22.85 24.00 20.36 5.76%
EPS 3.87 3.06 1.72 2.72 2.92 2.97 5.12 -17.06%
DPS 2.12 1.89 0.00 0.00 2.52 2.14 0.00 -
NAPS 1.2326 1.2019 1.1791 1.1862 1.1604 1.1507 1.1213 6.53%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.96 0.99 1.11 1.20 1.10 1.10 1.13 -
P/RPS 4.08 6.46 9.36 8.18 4.58 4.36 5.27 -15.72%
P/EPS 23.36 30.65 61.33 41.81 35.85 35.26 20.96 7.51%
EY 4.28 3.26 1.63 2.39 2.79 2.84 4.77 -6.98%
DY 2.34 2.02 0.00 0.00 2.41 2.05 0.00 -
P/NAPS 0.73 0.78 0.90 0.96 0.90 0.91 0.96 -16.73%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 -
Price 0.795 1.02 1.05 1.17 1.05 1.10 1.10 -
P/RPS 3.38 6.66 8.86 7.98 4.37 4.36 5.13 -24.33%
P/EPS 19.34 31.58 58.01 40.77 34.22 35.26 20.41 -3.53%
EY 5.17 3.17 1.72 2.45 2.92 2.84 4.90 3.65%
DY 2.83 1.96 0.00 0.00 2.52 2.05 0.00 -
P/NAPS 0.61 0.80 0.85 0.94 0.86 0.91 0.93 -24.56%

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