[GLOMAC] QoQ TTM Result on 31-Oct-2001 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -5.5%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 184,580 171,405 135,627 134,636 111,794 110,014 134,604 23.50%
PBT 29,654 27,619 25,368 24,715 25,309 24,878 23,687 16.20%
Tax -9,071 -8,543 -7,738 -7,662 -7,263 -7,129 -5,884 33.55%
NP 20,583 19,076 17,630 17,053 18,046 17,749 17,803 10.18%
-
NP to SH 20,583 19,076 17,630 17,053 18,046 17,749 17,803 10.18%
-
Tax Rate 30.59% 30.93% 30.50% 31.00% 28.70% 28.66% 24.84% -
Total Cost 163,997 152,329 117,997 117,583 93,748 92,265 116,801 25.46%
-
Net Worth 247,000 236,040 235,254 233,744 229,585 225,410 229,322 5.08%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 11,248 14,999 7,504 15,009 11,253 11,253 7,504 31.07%
Div Payout % 54.65% 78.63% 42.56% 88.01% 62.36% 63.40% 42.16% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 247,000 236,040 235,254 233,744 229,585 225,410 229,322 5.08%
NOSH 149,815 149,847 149,852 150,230 150,035 149,933 150,099 -0.12%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 11.15% 11.13% 13.00% 12.67% 16.14% 16.13% 13.23% -
ROE 8.33% 8.08% 7.49% 7.30% 7.86% 7.87% 7.76% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 123.21 114.39 90.51 89.62 74.51 73.38 89.68 23.65%
EPS 13.74 12.73 11.76 11.35 12.03 11.84 11.86 10.33%
DPS 7.50 10.00 5.00 10.00 7.50 7.51 5.00 31.13%
NAPS 1.6487 1.5752 1.5699 1.5559 1.5302 1.5034 1.5278 5.22%
Adjusted Per Share Value based on latest NOSH - 150,230
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 24.12 22.39 17.72 17.59 14.61 14.37 17.59 23.49%
EPS 2.69 2.49 2.30 2.23 2.36 2.32 2.33 10.08%
DPS 1.47 1.96 0.98 1.96 1.47 1.47 0.98 31.13%
NAPS 0.3227 0.3084 0.3074 0.3054 0.30 0.2945 0.2996 5.09%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.84 0.97 1.14 0.54 0.47 0.48 0.61 -
P/RPS 0.68 0.85 1.26 0.60 0.63 0.65 0.68 0.00%
P/EPS 6.11 7.62 9.69 4.76 3.91 4.05 5.14 12.25%
EY 16.36 13.12 10.32 21.02 25.59 24.66 19.44 -10.89%
DY 8.93 10.31 4.39 18.52 15.96 15.64 8.20 5.86%
P/NAPS 0.51 0.62 0.73 0.35 0.31 0.32 0.40 17.63%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 29/06/01 19/03/01 -
Price 0.75 0.81 0.94 0.85 0.44 0.44 0.53 -
P/RPS 0.61 0.71 1.04 0.95 0.59 0.60 0.59 2.25%
P/EPS 5.46 6.36 7.99 7.49 3.66 3.72 4.47 14.30%
EY 18.32 15.72 12.52 13.35 27.34 26.90 22.38 -12.52%
DY 10.00 12.35 5.32 11.76 17.05 17.06 9.43 4.00%
P/NAPS 0.45 0.51 0.60 0.55 0.29 0.29 0.35 18.29%

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