[GLOMAC] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 17.39%
YoY- 65.22%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 277,048 258,885 212,663 208,573 198,682 184,580 171,405 37.60%
PBT 53,410 49,904 43,125 41,633 35,626 29,654 27,619 55.03%
Tax -16,832 -15,699 -13,572 -12,505 -10,812 -9,071 -8,543 56.96%
NP 36,578 34,205 29,553 29,128 24,814 20,583 19,076 54.16%
-
NP to SH 36,578 34,205 29,553 29,128 24,814 20,583 19,076 54.16%
-
Tax Rate 31.51% 31.46% 31.47% 30.04% 30.35% 30.59% 30.93% -
Total Cost 240,470 224,680 183,110 179,445 173,868 163,997 152,329 35.46%
-
Net Worth 277,772 272,762 262,548 259,460 250,205 247,000 236,040 11.43%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 12,000 12,000 12,000 11,994 7,492 11,248 14,999 -13.78%
Div Payout % 32.81% 35.08% 40.61% 41.18% 30.19% 54.65% 78.63% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 277,772 272,762 262,548 259,460 250,205 247,000 236,040 11.43%
NOSH 149,928 149,927 149,976 150,063 150,129 149,815 149,847 0.03%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 13.20% 13.21% 13.90% 13.97% 12.49% 11.15% 11.13% -
ROE 13.17% 12.54% 11.26% 11.23% 9.92% 8.33% 8.08% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 184.79 172.67 141.80 138.99 132.34 123.21 114.39 37.55%
EPS 24.40 22.81 19.71 19.41 16.53 13.74 12.73 54.12%
DPS 8.00 8.00 8.00 8.00 5.00 7.50 10.00 -13.78%
NAPS 1.8527 1.8193 1.7506 1.729 1.6666 1.6487 1.5752 11.39%
Adjusted Per Share Value based on latest NOSH - 150,063
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 36.20 33.82 27.79 27.25 25.96 24.12 22.39 37.63%
EPS 4.78 4.47 3.86 3.81 3.24 2.69 2.49 54.27%
DPS 1.57 1.57 1.57 1.57 0.98 1.47 1.96 -13.71%
NAPS 0.3629 0.3564 0.343 0.339 0.3269 0.3227 0.3084 11.42%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.35 1.00 0.75 0.72 0.74 0.84 0.97 -
P/RPS 0.73 0.58 0.53 0.52 0.56 0.68 0.85 -9.62%
P/EPS 5.53 4.38 3.81 3.71 4.48 6.11 7.62 -19.19%
EY 18.07 22.81 26.27 26.96 22.34 16.36 13.12 23.71%
DY 5.93 8.00 10.67 11.11 6.76 8.93 10.31 -30.76%
P/NAPS 0.73 0.55 0.43 0.42 0.44 0.51 0.62 11.47%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 23/09/02 27/06/02 -
Price 1.27 1.11 0.84 0.62 0.63 0.75 0.81 -
P/RPS 0.69 0.64 0.59 0.45 0.48 0.61 0.71 -1.88%
P/EPS 5.21 4.87 4.26 3.19 3.81 5.46 6.36 -12.41%
EY 19.21 20.55 23.46 31.31 26.24 18.32 15.72 14.25%
DY 6.30 7.21 9.52 12.90 7.94 10.00 12.35 -36.07%
P/NAPS 0.69 0.61 0.48 0.36 0.38 0.45 0.51 22.25%

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