[GLOMAC] QoQ TTM Result on 31-Oct-2000 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
18-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Oct-2000 [#2]
Profit Trend
QoQ- 38.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 111,794 110,014 134,604 113,601 90,283 64,189 12,826 324.08%
PBT 25,309 24,878 23,687 20,641 14,242 8,557 3,546 271.14%
Tax -7,263 -7,129 -5,884 -3,061 -1,561 250 749 -
NP 18,046 17,749 17,803 17,580 12,681 8,807 4,295 160.61%
-
NP to SH 18,046 17,749 17,803 17,580 12,681 8,807 4,295 160.61%
-
Tax Rate 28.70% 28.66% 24.84% 14.83% 10.96% -2.92% -21.12% -
Total Cost 93,748 92,265 116,801 96,021 77,602 55,382 8,531 395.00%
-
Net Worth 229,585 225,410 229,322 224,485 197,466 126,007 0 -
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div 11,253 11,253 7,504 - - - - -
Div Payout % 62.36% 63.40% 42.16% - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 229,585 225,410 229,322 224,485 197,466 126,007 0 -
NOSH 150,035 149,933 150,099 149,816 134,513 82,185 76,017 57.41%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 16.14% 16.13% 13.23% 15.48% 14.05% 13.72% 33.49% -
ROE 7.86% 7.87% 7.76% 7.83% 6.42% 6.99% 0.00% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 74.51 73.38 89.68 75.83 67.12 78.10 16.87 169.43%
EPS 12.03 11.84 11.86 11.73 9.43 10.72 5.65 65.58%
DPS 7.50 7.51 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.5302 1.5034 1.5278 1.4984 1.468 1.5332 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,816
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 14.61 14.37 17.59 14.84 11.80 8.39 1.68 323.44%
EPS 2.36 2.32 2.33 2.30 1.66 1.15 0.56 161.13%
DPS 1.47 1.47 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.2945 0.2996 0.2933 0.258 0.1646 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 - - -
Price 0.47 0.48 0.61 0.68 0.69 0.00 0.00 -
P/RPS 0.63 0.65 0.68 0.90 1.03 0.00 0.00 -
P/EPS 3.91 4.05 5.14 5.79 7.32 0.00 0.00 -
EY 25.59 24.66 19.44 17.26 13.66 0.00 0.00 -
DY 15.96 15.64 8.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.40 0.45 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 25/09/01 29/06/01 19/03/01 - - - - -
Price 0.44 0.44 0.53 0.00 0.00 0.00 0.00 -
P/RPS 0.59 0.60 0.59 0.00 0.00 0.00 0.00 -
P/EPS 3.66 3.72 4.47 0.00 0.00 0.00 0.00 -
EY 27.34 26.90 22.38 0.00 0.00 0.00 0.00 -
DY 17.05 17.06 9.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.35 0.00 0.00 0.00 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