[GLOMAC] QoQ Quarter Result on 31-Oct-2010 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 2.08%
YoY- 70.72%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 127,830 153,736 176,535 140,897 126,310 103,371 78,764 38.22%
PBT 32,353 27,864 40,120 32,043 29,465 24,760 17,308 51.91%
Tax -8,723 -8,545 -12,894 -7,902 -7,420 -5,582 -3,502 84.05%
NP 23,630 19,319 27,226 24,141 22,045 19,178 13,806 43.22%
-
NP to SH 17,871 15,021 16,523 15,880 15,557 12,563 10,648 41.36%
-
Tax Rate 26.96% 30.67% 32.14% 24.66% 25.18% 22.54% 20.23% -
Total Cost 104,200 134,417 149,309 116,756 104,265 84,193 64,958 37.15%
-
Net Worth 624,020 592,362 587,809 572,147 567,304 553,644 0 -
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 7,404 13,159 - - 13,252 11,864 -
Div Payout % - 49.29% 79.65% - - 105.49% 111.42% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 624,020 592,362 587,809 572,147 567,304 553,644 0 -
NOSH 292,967 296,181 292,442 291,911 292,424 294,491 296,601 -0.82%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 18.49% 12.57% 15.42% 17.13% 17.45% 18.55% 17.53% -
ROE 2.86% 2.54% 2.81% 2.78% 2.74% 2.27% 0.00% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 43.63 51.91 60.37 48.27 43.19 35.10 26.56 39.34%
EPS 6.10 2.54 5.65 5.44 5.32 4.26 3.59 42.53%
DPS 0.00 2.50 4.50 0.00 0.00 4.50 4.00 -
NAPS 2.13 2.00 2.01 1.96 1.94 1.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 291,911
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 16.70 20.09 23.06 18.41 16.50 13.51 10.29 38.22%
EPS 2.33 1.96 2.16 2.07 2.03 1.64 1.39 41.24%
DPS 0.00 0.97 1.72 0.00 0.00 1.73 1.55 -
NAPS 0.8153 0.7739 0.768 0.7475 0.7412 0.7234 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.89 0.93 0.90 0.80 0.69 0.69 0.68 -
P/RPS 2.04 1.79 1.49 1.66 1.60 1.97 2.56 -14.08%
P/EPS 14.59 18.34 15.93 14.71 12.97 16.17 18.94 -16.00%
EY 6.85 5.45 6.28 6.80 7.71 6.18 5.28 19.00%
DY 0.00 2.69 5.00 0.00 0.00 6.52 5.88 -
P/NAPS 0.42 0.47 0.45 0.41 0.36 0.37 0.00 -
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 - -
Price 0.75 0.90 0.89 0.85 0.73 0.63 0.00 -
P/RPS 1.72 1.73 1.47 1.76 1.69 1.79 0.00 -
P/EPS 12.30 17.75 15.75 15.63 13.72 14.77 0.00 -
EY 8.13 5.64 6.35 6.40 7.29 6.77 0.00 -
DY 0.00 2.78 5.06 0.00 0.00 7.14 0.00 -
P/NAPS 0.35 0.45 0.44 0.43 0.38 0.34 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