[GLOMAC] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 14.49%
YoY- 51.81%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Revenue 597,478 547,113 449,342 387,209 336,533 292,148 306,965 70.61%
PBT 129,492 126,388 103,576 88,841 75,727 67,441 64,162 75.64%
Tax -36,761 -33,798 -24,406 -20,006 -16,673 -15,534 -16,500 90.14%
NP 92,731 92,590 79,170 68,835 59,054 51,907 47,662 70.56%
-
NP to SH 62,981 60,523 54,648 49,416 43,161 38,939 35,224 59.38%
-
Tax Rate 28.39% 26.74% 23.56% 22.52% 22.02% 23.03% 25.72% -
Total Cost 504,747 454,523 370,172 318,374 277,479 240,241 259,303 70.62%
-
Net Worth 592,362 584,884 291,911 567,304 553,644 0 554,645 5.41%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Div 20,564 26,412 25,116 36,980 36,980 23,728 24,437 -12.92%
Div Payout % 32.65% 43.64% 45.96% 74.83% 85.68% 60.94% 69.38% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Net Worth 592,362 584,884 291,911 567,304 553,644 0 554,645 5.41%
NOSH 296,181 292,442 291,911 292,424 294,491 296,601 296,601 -0.11%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
NP Margin 15.52% 16.92% 17.62% 17.78% 17.55% 17.77% 15.53% -
ROE 10.63% 10.35% 18.72% 8.71% 7.80% 0.00% 6.35% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
RPS 201.73 187.08 153.93 132.41 114.28 98.50 103.49 70.81%
EPS 21.26 20.70 18.72 16.90 14.66 13.13 11.88 59.49%
DPS 7.00 9.00 8.50 12.50 12.56 8.00 8.24 -12.26%
NAPS 2.00 2.00 1.00 1.94 1.88 0.00 1.87 5.53%
Adjusted Per Share Value based on latest NOSH - 292,424
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
RPS 78.06 71.48 58.71 50.59 43.97 38.17 40.11 70.59%
EPS 8.23 7.91 7.14 6.46 5.64 5.09 4.60 59.46%
DPS 2.69 3.45 3.28 4.83 4.83 3.10 3.19 -12.78%
NAPS 0.7739 0.7642 0.3814 0.7412 0.7234 0.00 0.7247 5.41%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 29/01/10 -
Price 0.93 0.90 0.80 0.69 0.69 0.68 0.68 -
P/RPS 0.46 0.48 0.52 0.52 0.60 0.69 0.66 -25.14%
P/EPS 4.37 4.35 4.27 4.08 4.71 5.18 5.73 -19.53%
EY 22.86 23.00 23.40 24.49 21.24 19.31 17.46 24.13%
DY 7.53 10.00 10.63 18.12 18.20 11.76 12.12 -31.73%
P/NAPS 0.47 0.45 0.80 0.36 0.37 0.00 0.36 23.84%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 30/01/10 CAGR
Date 23/06/11 31/03/11 - - - - 23/03/10 -
Price 0.90 0.89 0.00 0.00 0.00 0.00 0.64 -
P/RPS 0.45 0.48 0.00 0.00 0.00 0.00 0.62 -22.66%
P/EPS 4.23 4.30 0.00 0.00 0.00 0.00 5.39 -17.66%
EY 23.63 23.25 0.00 0.00 0.00 0.00 18.56 21.37%
DY 7.78 10.11 0.00 0.00 0.00 0.00 12.87 -33.22%
P/NAPS 0.45 0.45 0.00 0.00 0.00 0.00 0.34 25.21%

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