[GLOMAC] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 11.52%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 103,371 78,764 78,764 75,634 58,986 93,581 81,133 21.50%
PBT 24,760 17,308 17,308 16,351 16,474 14,029 16,511 38.50%
Tax -5,582 -3,502 -3,502 -4,087 -4,443 -4,468 -4,384 21.43%
NP 19,178 13,806 13,806 12,264 12,031 9,561 12,127 44.55%
-
NP to SH 12,563 10,648 10,648 9,302 8,341 6,933 9,556 24.60%
-
Tax Rate 22.54% 20.23% 20.23% 25.00% 26.97% 31.85% 26.55% -
Total Cost 84,193 64,958 64,958 63,370 46,955 84,020 69,006 17.34%
-
Net Worth 553,644 0 554,645 522,167 524,450 279,418 516,834 5.68%
Dividend
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 13,252 11,864 11,864 - - 12,573 6,985 67.33%
Div Payout % 105.49% 111.42% 111.42% - - 181.36% 73.10% -
Equity
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 553,644 0 554,645 522,167 524,450 279,418 516,834 5.68%
NOSH 294,491 296,601 296,601 285,337 278,963 279,418 279,415 4.31%
Ratio Analysis
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 18.55% 17.53% 17.53% 16.21% 20.40% 10.22% 14.95% -
ROE 2.27% 0.00% 1.92% 1.78% 1.59% 2.48% 1.85% -
Per Share
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 35.10 26.56 26.56 26.51 21.14 33.49 29.04 16.45%
EPS 4.26 3.59 3.59 3.26 2.99 2.48 3.42 19.31%
DPS 4.50 4.00 4.00 0.00 0.00 4.50 2.50 60.40%
NAPS 1.88 0.00 1.87 1.83 1.88 1.00 1.8497 1.31%
Adjusted Per Share Value based on latest NOSH - 285,337
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 12.92 9.84 9.84 9.45 7.37 11.70 10.14 21.50%
EPS 1.57 1.33 1.33 1.16 1.04 0.87 1.19 24.95%
DPS 1.66 1.48 1.48 0.00 0.00 1.57 0.87 68.10%
NAPS 0.692 0.00 0.6932 0.6526 0.6555 0.3492 0.646 5.68%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.69 0.68 0.68 0.62 0.47 0.34 0.25 -
P/RPS 1.97 2.56 2.56 2.34 2.22 1.02 0.86 94.71%
P/EPS 16.17 18.94 18.94 19.02 15.72 13.70 7.31 89.32%
EY 6.18 5.28 5.28 5.26 6.36 7.30 13.68 -47.20%
DY 6.52 5.88 5.88 0.00 0.00 13.24 10.00 -29.09%
P/NAPS 0.37 0.00 0.36 0.34 0.25 0.34 0.14 118.44%
Price Multiplier on Announcement Date
30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/06/10 - 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 -
Price 0.63 0.00 0.64 0.60 0.61 0.37 0.25 -
P/RPS 1.79 0.00 2.41 2.26 2.88 1.10 0.86 80.27%
P/EPS 14.77 0.00 17.83 18.40 20.40 14.91 7.31 76.02%
EY 6.77 0.00 5.61 5.43 4.90 6.71 13.68 -43.19%
DY 7.14 0.00 6.25 0.00 0.00 12.16 10.00 -23.72%
P/NAPS 0.34 0.00 0.34 0.33 0.32 0.37 0.14 104.08%

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