[GLOMAC] QoQ TTM Result on 30-Apr-2009 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 8.85%
YoY- -8.91%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 306,965 309,334 324,705 345,266 323,726 328,413 321,401 -3.01%
PBT 64,162 63,365 62,210 56,240 47,155 44,488 44,251 28.07%
Tax -16,500 -17,382 -18,481 -17,430 -14,849 -14,789 -13,870 12.26%
NP 47,662 45,983 43,729 38,810 32,306 29,699 30,381 34.97%
-
NP to SH 35,224 34,132 32,551 32,014 29,412 29,385 31,880 6.86%
-
Tax Rate 25.72% 27.43% 29.71% 30.99% 31.49% 33.24% 31.34% -
Total Cost 259,303 263,351 280,976 306,456 291,420 298,714 291,020 -7.39%
-
Net Worth 554,645 522,167 524,450 279,418 516,834 511,445 512,062 5.46%
Dividend
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 24,437 19,559 19,559 19,559 12,721 14,372 14,372 42.41%
Div Payout % 69.38% 57.30% 60.09% 61.10% 43.25% 48.91% 45.08% -
Equity
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 554,645 522,167 524,450 279,418 516,834 511,445 512,062 5.46%
NOSH 296,601 285,337 278,963 279,418 279,415 281,788 285,860 2.48%
Ratio Analysis
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 15.53% 14.87% 13.47% 11.24% 9.98% 9.04% 9.45% -
ROE 6.35% 6.54% 6.21% 11.46% 5.69% 5.75% 6.23% -
Per Share
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 103.49 108.41 116.40 123.57 115.86 116.55 112.43 -5.36%
EPS 11.88 11.96 11.67 11.46 10.53 10.43 11.15 4.31%
DPS 8.24 6.85 7.00 7.00 4.55 5.10 5.03 38.92%
NAPS 1.87 1.83 1.88 1.00 1.8497 1.815 1.7913 2.90%
Adjusted Per Share Value based on latest NOSH - 279,418
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 40.11 40.42 42.42 45.11 42.30 42.91 41.99 -3.00%
EPS 4.60 4.46 4.25 4.18 3.84 3.84 4.17 6.75%
DPS 3.19 2.56 2.56 2.56 1.66 1.88 1.88 42.21%
NAPS 0.7247 0.6822 0.6852 0.3651 0.6753 0.6682 0.669 5.47%
Price Multiplier on Financial Quarter End Date
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.68 0.62 0.47 0.34 0.25 0.23 0.38 -
P/RPS 0.66 0.57 0.40 0.28 0.22 0.20 0.34 55.54%
P/EPS 5.73 5.18 4.03 2.97 2.38 2.21 3.41 41.29%
EY 17.46 19.29 24.83 33.70 42.11 45.34 29.35 -29.24%
DY 12.12 11.06 14.89 20.59 18.21 22.18 13.23 -5.66%
P/NAPS 0.36 0.34 0.25 0.34 0.14 0.13 0.21 43.19%
Price Multiplier on Announcement Date
30/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 23/03/10 22/12/09 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 -
Price 0.64 0.60 0.61 0.37 0.25 0.25 0.31 -
P/RPS 0.62 0.55 0.52 0.30 0.22 0.21 0.28 69.80%
P/EPS 5.39 5.02 5.23 3.23 2.38 2.40 2.78 55.42%
EY 18.56 19.94 19.13 30.97 42.11 41.71 35.98 -35.65%
DY 12.87 11.42 11.48 18.92 18.21 20.40 16.22 -14.28%
P/NAPS 0.34 0.33 0.32 0.37 0.14 0.14 0.17 58.67%

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