[GLOMAC] QoQ TTM Result on 30-Apr-2002 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 8.2%
YoY- 7.48%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 208,573 198,682 184,580 171,405 135,627 134,636 111,794 51.37%
PBT 41,633 35,626 29,654 27,619 25,368 24,715 25,309 39.22%
Tax -12,505 -10,812 -9,071 -8,543 -7,738 -7,662 -7,263 43.50%
NP 29,128 24,814 20,583 19,076 17,630 17,053 18,046 37.48%
-
NP to SH 29,128 24,814 20,583 19,076 17,630 17,053 18,046 37.48%
-
Tax Rate 30.04% 30.35% 30.59% 30.93% 30.50% 31.00% 28.70% -
Total Cost 179,445 173,868 163,997 152,329 117,997 117,583 93,748 53.98%
-
Net Worth 259,460 250,205 247,000 236,040 235,254 233,744 229,585 8.47%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 11,994 7,492 11,248 14,999 7,504 15,009 11,253 4.33%
Div Payout % 41.18% 30.19% 54.65% 78.63% 42.56% 88.01% 62.36% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 259,460 250,205 247,000 236,040 235,254 233,744 229,585 8.47%
NOSH 150,063 150,129 149,815 149,847 149,852 150,230 150,035 0.01%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 13.97% 12.49% 11.15% 11.13% 13.00% 12.67% 16.14% -
ROE 11.23% 9.92% 8.33% 8.08% 7.49% 7.30% 7.86% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 138.99 132.34 123.21 114.39 90.51 89.62 74.51 51.36%
EPS 19.41 16.53 13.74 12.73 11.76 11.35 12.03 37.44%
DPS 8.00 5.00 7.50 10.00 5.00 10.00 7.50 4.38%
NAPS 1.729 1.6666 1.6487 1.5752 1.5699 1.5559 1.5302 8.45%
Adjusted Per Share Value based on latest NOSH - 149,847
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 27.25 25.96 24.12 22.39 17.72 17.59 14.61 51.35%
EPS 3.81 3.24 2.69 2.49 2.30 2.23 2.36 37.49%
DPS 1.57 0.98 1.47 1.96 0.98 1.96 1.47 4.47%
NAPS 0.339 0.3269 0.3227 0.3084 0.3074 0.3054 0.30 8.46%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 -
Price 0.72 0.74 0.84 0.97 1.14 0.54 0.47 -
P/RPS 0.52 0.56 0.68 0.85 1.26 0.60 0.63 -11.97%
P/EPS 3.71 4.48 6.11 7.62 9.69 4.76 3.91 -3.43%
EY 26.96 22.34 16.36 13.12 10.32 21.02 25.59 3.52%
DY 11.11 6.76 8.93 10.31 4.39 18.52 15.96 -21.40%
P/NAPS 0.42 0.44 0.51 0.62 0.73 0.35 0.31 22.37%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 -
Price 0.62 0.63 0.75 0.81 0.94 0.85 0.44 -
P/RPS 0.45 0.48 0.61 0.71 1.04 0.95 0.59 -16.48%
P/EPS 3.19 3.81 5.46 6.36 7.99 7.49 3.66 -8.73%
EY 31.31 26.24 18.32 15.72 12.52 13.35 27.34 9.43%
DY 12.90 7.94 10.00 12.35 5.32 11.76 17.05 -16.92%
P/NAPS 0.36 0.38 0.45 0.51 0.60 0.55 0.29 15.46%

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