[GLOMAC] QoQ TTM Result on 30-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Jan-2010 [#3]
Profit Trend
QoQ- 3.2%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 387,209 336,533 292,148 306,965 309,334 324,705 345,266 9.58%
PBT 88,841 75,727 67,441 64,162 63,365 62,210 56,240 44.07%
Tax -20,006 -16,673 -15,534 -16,500 -17,382 -18,481 -17,430 11.63%
NP 68,835 59,054 51,907 47,662 45,983 43,729 38,810 58.03%
-
NP to SH 49,416 43,161 38,939 35,224 34,132 32,551 32,014 41.44%
-
Tax Rate 22.52% 22.02% 23.03% 25.72% 27.43% 29.71% 30.99% -
Total Cost 318,374 277,479 240,241 259,303 263,351 280,976 306,456 3.09%
-
Net Worth 567,304 553,644 0 554,645 522,167 524,450 279,418 76.05%
Dividend
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 36,980 36,980 23,728 24,437 19,559 19,559 19,559 66.31%
Div Payout % 74.83% 85.68% 60.94% 69.38% 57.30% 60.09% 61.10% -
Equity
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 567,304 553,644 0 554,645 522,167 524,450 279,418 76.05%
NOSH 292,424 294,491 296,601 296,601 285,337 278,963 279,418 3.70%
Ratio Analysis
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 17.78% 17.55% 17.77% 15.53% 14.87% 13.47% 11.24% -
ROE 8.71% 7.80% 0.00% 6.35% 6.54% 6.21% 11.46% -
Per Share
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 132.41 114.28 98.50 103.49 108.41 116.40 123.57 5.67%
EPS 16.90 14.66 13.13 11.88 11.96 11.67 11.46 36.37%
DPS 12.50 12.56 8.00 8.24 6.85 7.00 7.00 58.89%
NAPS 1.94 1.88 0.00 1.87 1.83 1.88 1.00 69.77%
Adjusted Per Share Value based on latest NOSH - 296,601
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 50.59 43.97 38.17 40.11 40.42 42.42 45.11 9.58%
EPS 6.46 5.64 5.09 4.60 4.46 4.25 4.18 41.57%
DPS 4.83 4.83 3.10 3.19 2.56 2.56 2.56 66.03%
NAPS 0.7412 0.7234 0.00 0.7247 0.6822 0.6852 0.3651 76.04%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 30/07/10 30/04/10 29/01/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.69 0.69 0.68 0.68 0.62 0.47 0.34 -
P/RPS 0.52 0.60 0.69 0.66 0.57 0.40 0.28 63.95%
P/EPS 4.08 4.71 5.18 5.73 5.18 4.03 2.97 28.86%
EY 24.49 21.24 19.31 17.46 19.29 24.83 33.70 -22.50%
DY 18.12 18.20 11.76 12.12 11.06 14.89 20.59 -9.70%
P/NAPS 0.36 0.37 0.00 0.36 0.34 0.25 0.34 4.67%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 30/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date - - - 23/03/10 22/12/09 28/09/09 24/06/09 -
Price 0.00 0.00 0.00 0.64 0.60 0.61 0.37 -
P/RPS 0.00 0.00 0.00 0.62 0.55 0.52 0.30 -
P/EPS 0.00 0.00 0.00 5.39 5.02 5.23 3.23 -
EY 0.00 0.00 0.00 18.56 19.94 19.13 30.97 -
DY 0.00 0.00 0.00 12.87 11.42 11.48 18.92 -
P/NAPS 0.00 0.00 0.00 0.34 0.33 0.32 0.37 -

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