[GLOMAC] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 0.09%
YoY- -37.57%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 309,334 324,705 345,266 323,726 328,413 321,401 324,335 -3.09%
PBT 63,365 62,210 56,240 47,155 44,488 44,251 50,193 16.75%
Tax -17,382 -18,481 -17,430 -14,849 -14,789 -13,870 -15,582 7.53%
NP 45,983 43,729 38,810 32,306 29,699 30,381 34,611 20.78%
-
NP to SH 34,132 32,551 32,014 29,412 29,385 31,880 35,145 -1.92%
-
Tax Rate 27.43% 29.71% 30.99% 31.49% 33.24% 31.34% 31.04% -
Total Cost 263,351 280,976 306,456 291,420 298,714 291,020 289,724 -6.14%
-
Net Worth 522,167 524,450 279,418 516,834 511,445 512,062 503,141 2.49%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 19,559 19,559 19,559 12,721 14,372 14,372 14,372 22.73%
Div Payout % 57.30% 60.09% 61.10% 43.25% 48.91% 45.08% 40.90% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 522,167 524,450 279,418 516,834 511,445 512,062 503,141 2.49%
NOSH 285,337 278,963 279,418 279,415 281,788 285,860 286,821 -0.34%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 14.87% 13.47% 11.24% 9.98% 9.04% 9.45% 10.67% -
ROE 6.54% 6.21% 11.46% 5.69% 5.75% 6.23% 6.99% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 108.41 116.40 123.57 115.86 116.55 112.43 113.08 -2.76%
EPS 11.96 11.67 11.46 10.53 10.43 11.15 12.25 -1.58%
DPS 6.85 7.00 7.00 4.55 5.10 5.03 5.01 23.11%
NAPS 1.83 1.88 1.00 1.8497 1.815 1.7913 1.7542 2.85%
Adjusted Per Share Value based on latest NOSH - 279,415
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 40.42 42.42 45.11 42.30 42.91 41.99 42.38 -3.09%
EPS 4.46 4.25 4.18 3.84 3.84 4.17 4.59 -1.89%
DPS 2.56 2.56 2.56 1.66 1.88 1.88 1.88 22.78%
NAPS 0.6822 0.6852 0.3651 0.6753 0.6682 0.669 0.6574 2.49%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.62 0.47 0.34 0.25 0.23 0.38 0.56 -
P/RPS 0.57 0.40 0.28 0.22 0.20 0.34 0.50 9.10%
P/EPS 5.18 4.03 2.97 2.38 2.21 3.41 4.57 8.68%
EY 19.29 24.83 33.70 42.11 45.34 29.35 21.88 -8.03%
DY 11.06 14.89 20.59 18.21 22.18 13.23 8.95 15.11%
P/NAPS 0.34 0.25 0.34 0.14 0.13 0.21 0.32 4.11%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 -
Price 0.60 0.61 0.37 0.25 0.25 0.31 0.48 -
P/RPS 0.55 0.52 0.30 0.22 0.21 0.28 0.42 19.63%
P/EPS 5.02 5.23 3.23 2.38 2.40 2.78 3.92 17.87%
EY 19.94 19.13 30.97 42.11 41.71 35.98 25.53 -15.15%
DY 11.42 11.48 18.92 18.21 20.40 16.22 10.44 6.14%
P/NAPS 0.33 0.32 0.37 0.14 0.14 0.17 0.27 14.27%

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