[GLOMAC] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -1.12%
YoY- -13.9%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 361,259 334,863 322,974 293,255 279,373 288,601 291,733 15.27%
PBT 64,768 65,674 60,603 50,675 57,105 53,391 57,057 8.79%
Tax -16,803 -19,480 -20,258 -17,315 -22,671 -19,769 -18,252 -5.35%
NP 47,965 46,194 40,345 33,360 34,434 33,622 38,805 15.13%
-
NP to SH 47,114 45,092 39,037 32,191 32,555 31,962 37,428 16.53%
-
Tax Rate 25.94% 29.66% 33.43% 34.17% 39.70% 37.03% 31.99% -
Total Cost 313,294 288,669 282,629 259,895 244,939 254,979 252,928 15.29%
-
Net Worth 509,124 407,933 408,088 393,875 207,375 208,050 382,808 20.87%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 19,005 18,663 18,663 18,663 18,811 19,017 19,017 -0.04%
Div Payout % 40.34% 41.39% 47.81% 57.98% 57.78% 59.50% 50.81% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 509,124 407,933 408,088 393,875 207,375 208,050 382,808 20.87%
NOSH 287,885 235,391 209,243 207,379 207,375 208,050 209,059 23.70%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 13.28% 13.79% 12.49% 11.38% 12.33% 11.65% 13.30% -
ROE 9.25% 11.05% 9.57% 8.17% 15.70% 15.36% 9.78% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 125.49 142.26 154.35 141.41 134.72 138.72 139.55 -6.81%
EPS 16.37 19.16 18.66 15.52 15.70 15.36 17.90 -5.76%
DPS 6.60 7.93 9.00 9.00 9.00 9.14 9.10 -19.22%
NAPS 1.7685 1.733 1.9503 1.8993 1.00 1.00 1.8311 -2.28%
Adjusted Per Share Value based on latest NOSH - 207,379
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 47.20 43.75 42.20 38.31 36.50 37.71 38.12 15.26%
EPS 6.16 5.89 5.10 4.21 4.25 4.18 4.89 16.59%
DPS 2.48 2.44 2.44 2.44 2.46 2.48 2.48 0.00%
NAPS 0.6652 0.533 0.5332 0.5146 0.2709 0.2718 0.5002 20.86%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.67 0.68 0.92 0.83 0.67 0.53 0.60 -
P/RPS 0.53 0.48 0.60 0.59 0.50 0.38 0.43 14.91%
P/EPS 4.09 3.55 4.93 5.35 4.27 3.45 3.35 14.18%
EY 24.43 28.17 20.28 18.70 23.43 28.99 29.84 -12.45%
DY 9.85 11.66 9.78 10.84 13.43 17.25 15.16 -24.92%
P/NAPS 0.38 0.39 0.47 0.44 0.67 0.53 0.33 9.83%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 -
Price 0.57 0.64 0.68 0.79 0.77 0.61 0.52 -
P/RPS 0.45 0.45 0.44 0.56 0.57 0.44 0.37 13.89%
P/EPS 3.48 3.34 3.64 5.09 4.90 3.97 2.90 12.88%
EY 28.71 29.93 27.44 19.65 20.39 25.18 34.43 -11.37%
DY 11.58 12.39 13.24 11.39 11.69 14.98 17.49 -23.97%
P/NAPS 0.32 0.37 0.35 0.42 0.77 0.61 0.28 9.28%

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