[GLOMAC] QoQ TTM Result on 30-Apr-2004 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 7.03%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 279,747 285,368 298,158 320,160 303,129 277,048 258,885 5.27%
PBT 54,924 55,595 57,252 57,310 52,990 53,410 49,904 6.56%
Tax -15,978 -17,437 -18,772 -18,586 -16,808 -16,832 -15,699 1.17%
NP 38,946 38,158 38,480 38,724 36,182 36,578 34,205 8.99%
-
NP to SH 38,946 38,158 38,480 38,724 36,182 36,578 34,205 8.99%
-
Tax Rate 29.09% 31.36% 32.79% 32.43% 31.72% 31.51% 31.46% -
Total Cost 240,801 247,210 259,678 281,436 266,947 240,470 224,680 4.70%
-
Net Worth 340,455 332,807 330,846 325,183 297,233 277,772 272,762 15.84%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 19,389 15,313 15,313 15,313 12,020 12,000 12,000 37.49%
Div Payout % 49.79% 40.13% 39.80% 39.55% 33.22% 32.81% 35.08% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 340,455 332,807 330,846 325,183 297,233 277,772 272,762 15.84%
NOSH 214,934 216,305 216,437 215,839 150,719 149,928 149,927 27.00%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 13.92% 13.37% 12.91% 12.10% 11.94% 13.20% 13.21% -
ROE 11.44% 11.47% 11.63% 11.91% 12.17% 13.17% 12.54% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 130.15 131.93 137.76 148.33 201.12 184.79 172.67 -17.10%
EPS 18.12 17.64 17.78 17.94 24.01 24.40 22.81 -14.16%
DPS 9.00 7.08 7.08 7.09 8.00 8.00 8.00 8.13%
NAPS 1.584 1.5386 1.5286 1.5066 1.9721 1.8527 1.8193 -8.78%
Adjusted Per Share Value based on latest NOSH - 215,839
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 34.96 35.67 37.27 40.02 37.89 34.63 32.36 5.26%
EPS 4.87 4.77 4.81 4.84 4.52 4.57 4.28 8.94%
DPS 2.42 1.91 1.91 1.91 1.50 1.50 1.50 37.35%
NAPS 0.4255 0.416 0.4135 0.4064 0.3715 0.3472 0.3409 15.84%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.05 0.88 1.22 1.50 1.45 1.35 1.00 -
P/RPS 0.81 0.67 0.89 1.01 0.72 0.73 0.58 24.81%
P/EPS 5.79 4.99 6.86 8.36 6.04 5.53 4.38 20.34%
EY 17.26 20.05 14.57 11.96 16.56 18.07 22.81 -16.89%
DY 8.57 8.04 5.80 4.73 5.52 5.93 8.00 4.67%
P/NAPS 0.66 0.57 0.80 1.00 0.74 0.73 0.55 12.86%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 23/12/04 27/09/04 13/08/04 24/03/04 19/12/03 29/09/03 -
Price 0.88 1.01 0.88 1.16 1.65 1.27 1.11 -
P/RPS 0.68 0.77 0.64 0.78 0.82 0.69 0.64 4.10%
P/EPS 4.86 5.73 4.95 6.47 6.87 5.21 4.87 -0.13%
EY 20.59 17.47 20.20 15.47 14.55 19.21 20.55 0.12%
DY 10.23 7.01 8.04 6.12 4.85 6.30 7.21 26.13%
P/NAPS 0.56 0.66 0.58 0.77 0.84 0.69 0.61 -5.51%

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