[GLOMAC] QoQ TTM Result on 30-Apr-2006 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 21.75%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 279,373 288,601 291,733 285,478 256,233 252,752 243,151 9.67%
PBT 57,105 53,391 57,057 56,956 44,851 45,976 46,048 15.38%
Tax -22,671 -19,769 -18,252 -17,769 -13,164 -11,425 -11,335 58.54%
NP 34,434 33,622 38,805 39,187 31,687 34,551 34,713 -0.53%
-
NP to SH 32,555 31,962 37,428 37,388 30,709 33,596 34,157 -3.14%
-
Tax Rate 39.70% 37.03% 31.99% 31.20% 29.35% 24.85% 24.62% -
Total Cost 244,939 254,979 252,928 246,291 224,546 218,201 208,438 11.32%
-
Net Worth 207,375 208,050 382,808 395,307 387,053 360,276 214,068 -2.08%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 18,811 19,017 19,017 19,017 19,237 19,333 19,333 -1.80%
Div Payout % 57.78% 59.50% 50.81% 50.87% 62.64% 57.55% 56.60% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 207,375 208,050 382,808 395,307 387,053 360,276 214,068 -2.08%
NOSH 207,375 208,050 209,059 210,337 212,514 213,282 214,068 -2.08%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 12.33% 11.65% 13.30% 13.73% 12.37% 13.67% 14.28% -
ROE 15.70% 15.36% 9.78% 9.46% 7.93% 9.33% 15.96% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 134.72 138.72 139.55 135.72 120.57 118.51 113.59 12.01%
EPS 15.70 15.36 17.90 17.78 14.45 15.75 15.96 -1.08%
DPS 9.00 9.14 9.10 9.00 9.00 9.00 9.00 0.00%
NAPS 1.00 1.00 1.8311 1.8794 1.8213 1.6892 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 210,337
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 36.50 37.71 38.12 37.30 33.48 33.02 31.77 9.66%
EPS 4.25 4.18 4.89 4.88 4.01 4.39 4.46 -3.15%
DPS 2.46 2.48 2.48 2.48 2.51 2.53 2.53 -1.84%
NAPS 0.2709 0.2718 0.5002 0.5165 0.5057 0.4707 0.2797 -2.10%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.67 0.53 0.60 0.66 0.56 0.60 0.75 -
P/RPS 0.50 0.38 0.43 0.49 0.46 0.51 0.66 -16.85%
P/EPS 4.27 3.45 3.35 3.71 3.88 3.81 4.70 -6.17%
EY 23.43 28.99 29.84 26.93 25.80 26.25 21.27 6.64%
DY 13.43 17.25 15.16 13.64 16.07 15.00 12.00 7.77%
P/NAPS 0.67 0.53 0.33 0.35 0.31 0.36 0.75 -7.22%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 -
Price 0.77 0.61 0.52 0.57 0.62 0.50 0.65 -
P/RPS 0.57 0.44 0.37 0.42 0.51 0.42 0.57 0.00%
P/EPS 4.90 3.97 2.90 3.21 4.29 3.17 4.07 13.13%
EY 20.39 25.18 34.43 31.18 23.31 31.50 24.55 -11.61%
DY 11.69 14.98 17.49 15.79 14.52 18.00 13.85 -10.66%
P/NAPS 0.77 0.61 0.28 0.30 0.34 0.30 0.65 11.92%

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