[GLOMAC] QoQ TTM Result on 30-Apr-2003 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 1.46%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 303,129 277,048 258,885 212,663 208,573 198,682 184,580 39.07%
PBT 52,990 53,410 49,904 43,125 41,633 35,626 29,654 47.10%
Tax -16,808 -16,832 -15,699 -13,572 -12,505 -10,812 -9,071 50.69%
NP 36,182 36,578 34,205 29,553 29,128 24,814 20,583 45.50%
-
NP to SH 36,182 36,578 34,205 29,553 29,128 24,814 20,583 45.50%
-
Tax Rate 31.72% 31.51% 31.46% 31.47% 30.04% 30.35% 30.59% -
Total Cost 266,947 240,470 224,680 183,110 179,445 173,868 163,997 38.25%
-
Net Worth 297,233 277,772 272,762 262,548 259,460 250,205 247,000 13.09%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 12,020 12,000 12,000 12,000 11,994 7,492 11,248 4.51%
Div Payout % 33.22% 32.81% 35.08% 40.61% 41.18% 30.19% 54.65% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 297,233 277,772 272,762 262,548 259,460 250,205 247,000 13.09%
NOSH 150,719 149,928 149,927 149,976 150,063 150,129 149,815 0.40%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 11.94% 13.20% 13.21% 13.90% 13.97% 12.49% 11.15% -
ROE 12.17% 13.17% 12.54% 11.26% 11.23% 9.92% 8.33% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 201.12 184.79 172.67 141.80 138.99 132.34 123.21 38.51%
EPS 24.01 24.40 22.81 19.71 19.41 16.53 13.74 44.93%
DPS 8.00 8.00 8.00 8.00 8.00 5.00 7.50 4.38%
NAPS 1.9721 1.8527 1.8193 1.7506 1.729 1.6666 1.6487 12.64%
Adjusted Per Share Value based on latest NOSH - 149,976
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 39.60 36.20 33.82 27.79 27.25 25.96 24.12 39.04%
EPS 4.73 4.78 4.47 3.86 3.81 3.24 2.69 45.53%
DPS 1.57 1.57 1.57 1.57 1.57 0.98 1.47 4.47%
NAPS 0.3883 0.3629 0.3564 0.343 0.339 0.3269 0.3227 13.09%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.45 1.35 1.00 0.75 0.72 0.74 0.84 -
P/RPS 0.72 0.73 0.58 0.53 0.52 0.56 0.68 3.87%
P/EPS 6.04 5.53 4.38 3.81 3.71 4.48 6.11 -0.76%
EY 16.56 18.07 22.81 26.27 26.96 22.34 16.36 0.81%
DY 5.52 5.93 8.00 10.67 11.11 6.76 8.93 -27.37%
P/NAPS 0.74 0.73 0.55 0.43 0.42 0.44 0.51 28.07%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 23/09/02 -
Price 1.65 1.27 1.11 0.84 0.62 0.63 0.75 -
P/RPS 0.82 0.69 0.64 0.59 0.45 0.48 0.61 21.73%
P/EPS 6.87 5.21 4.87 4.26 3.19 3.81 5.46 16.50%
EY 14.55 19.21 20.55 23.46 31.31 26.24 18.32 -14.20%
DY 4.85 6.30 7.21 9.52 12.90 7.94 10.00 -38.18%
P/NAPS 0.84 0.69 0.61 0.48 0.36 0.38 0.45 51.43%

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