[GLOMAC] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 3.07%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 676,661 737,405 713,535 682,136 680,934 689,777 675,214 0.14%
PBT 157,281 167,843 169,422 154,171 153,518 156,031 161,947 -1.93%
Tax -44,393 -46,495 -45,245 -44,731 -45,264 -43,853 -44,247 0.22%
NP 112,888 121,348 124,177 109,440 108,254 112,178 117,700 -2.75%
-
NP to SH 108,380 118,034 120,688 105,411 102,274 91,910 88,433 14.56%
-
Tax Rate 28.23% 27.70% 26.71% 29.01% 29.48% 28.11% 27.32% -
Total Cost 563,773 616,057 589,358 572,696 572,680 577,599 557,514 0.74%
-
Net Worth 888,143 880,740 858,203 830,690 760,756 794,883 724,555 14.57%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 35,669 43,003 48,305 48,305 48,305 37,364 31,401 8.89%
Div Payout % 32.91% 36.43% 40.02% 45.83% 47.23% 40.65% 35.51% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 888,143 880,740 858,203 830,690 760,756 794,883 724,555 14.57%
NOSH 727,986 727,884 727,291 716,112 760,756 722,621 683,542 4.30%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 16.68% 16.46% 17.40% 16.04% 15.90% 16.26% 17.43% -
ROE 12.20% 13.40% 14.06% 12.69% 13.44% 11.56% 12.21% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 92.95 101.31 98.11 95.26 89.51 95.45 98.78 -3.98%
EPS 14.89 16.22 16.59 14.72 13.44 12.72 12.94 9.83%
DPS 4.90 5.91 6.64 6.75 6.35 5.17 4.59 4.46%
NAPS 1.22 1.21 1.18 1.16 1.00 1.10 1.06 9.85%
Adjusted Per Share Value based on latest NOSH - 716,112
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 88.41 96.34 93.23 89.12 88.97 90.12 88.22 0.14%
EPS 14.16 15.42 15.77 13.77 13.36 12.01 11.55 14.59%
DPS 4.66 5.62 6.31 6.31 6.31 4.88 4.10 8.93%
NAPS 1.1604 1.1507 1.1213 1.0853 0.994 1.0385 0.9467 14.57%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 1.10 1.10 1.13 1.20 0.94 0.855 0.85 -
P/RPS 1.18 1.09 1.15 1.26 1.05 0.90 0.86 23.54%
P/EPS 7.39 6.78 6.81 8.15 6.99 6.72 6.57 8.17%
EY 13.53 14.74 14.69 12.27 14.30 14.88 15.22 -7.56%
DY 4.45 5.37 5.88 5.62 6.75 6.05 5.40 -12.13%
P/NAPS 0.90 0.91 0.96 1.03 0.94 0.78 0.80 8.19%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 18/06/14 19/03/14 03/12/13 23/09/13 25/06/13 20/03/13 03/12/12 -
Price 1.05 1.10 1.10 1.17 1.09 0.985 0.81 -
P/RPS 1.13 1.09 1.12 1.23 1.22 1.03 0.82 23.90%
P/EPS 7.05 6.78 6.63 7.95 8.11 7.74 6.26 8.26%
EY 14.18 14.74 15.09 12.58 12.33 12.91 15.97 -7.63%
DY 4.67 5.37 6.04 5.77 5.83 5.25 5.67 -12.16%
P/NAPS 0.86 0.91 0.93 1.01 1.09 0.90 0.76 8.61%

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