[GLOMAC] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -9.29%
YoY- -18.33%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 345,266 323,726 328,413 321,401 324,335 361,259 334,863 2.06%
PBT 56,240 47,155 44,488 44,251 50,193 64,768 65,674 -9.83%
Tax -17,430 -14,849 -14,789 -13,870 -15,582 -16,803 -19,480 -7.15%
NP 38,810 32,306 29,699 30,381 34,611 47,965 46,194 -10.97%
-
NP to SH 32,014 29,412 29,385 31,880 35,145 47,114 45,092 -20.43%
-
Tax Rate 30.99% 31.49% 33.24% 31.34% 31.04% 25.94% 29.66% -
Total Cost 306,456 291,420 298,714 291,020 289,724 313,294 288,669 4.07%
-
Net Worth 279,418 516,834 511,445 512,062 503,141 509,124 407,933 -22.31%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 19,559 12,721 14,372 14,372 14,372 19,005 18,663 3.17%
Div Payout % 61.10% 43.25% 48.91% 45.08% 40.90% 40.34% 41.39% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 279,418 516,834 511,445 512,062 503,141 509,124 407,933 -22.31%
NOSH 279,418 279,415 281,788 285,860 286,821 287,885 235,391 12.12%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.24% 9.98% 9.04% 9.45% 10.67% 13.28% 13.79% -
ROE 11.46% 5.69% 5.75% 6.23% 6.99% 9.25% 11.05% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 123.57 115.86 116.55 112.43 113.08 125.49 142.26 -8.97%
EPS 11.46 10.53 10.43 11.15 12.25 16.37 19.16 -29.03%
DPS 7.00 4.55 5.10 5.03 5.01 6.60 7.93 -7.98%
NAPS 1.00 1.8497 1.815 1.7913 1.7542 1.7685 1.733 -30.71%
Adjusted Per Share Value based on latest NOSH - 285,860
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 43.15 40.46 41.05 40.17 40.54 45.15 41.85 2.06%
EPS 4.00 3.68 3.67 3.98 4.39 5.89 5.64 -20.48%
DPS 2.44 1.59 1.80 1.80 1.80 2.38 2.33 3.12%
NAPS 0.3492 0.646 0.6392 0.64 0.6289 0.6363 0.5099 -22.32%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.34 0.25 0.23 0.38 0.56 0.67 0.68 -
P/RPS 0.28 0.22 0.20 0.34 0.50 0.53 0.48 -30.20%
P/EPS 2.97 2.38 2.21 3.41 4.57 4.09 3.55 -11.22%
EY 33.70 42.11 45.34 29.35 21.88 24.43 28.17 12.70%
DY 20.59 18.21 22.18 13.23 8.95 9.85 11.66 46.14%
P/NAPS 0.34 0.14 0.13 0.21 0.32 0.38 0.39 -8.74%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 19/12/07 -
Price 0.37 0.25 0.25 0.31 0.48 0.57 0.64 -
P/RPS 0.30 0.22 0.21 0.28 0.42 0.45 0.45 -23.70%
P/EPS 3.23 2.38 2.40 2.78 3.92 3.48 3.34 -2.20%
EY 30.97 42.11 41.71 35.98 25.53 28.71 29.93 2.30%
DY 18.92 18.21 20.40 16.22 10.44 11.58 12.39 32.64%
P/NAPS 0.37 0.14 0.14 0.17 0.27 0.32 0.37 0.00%

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