[GLOMAC] QoQ TTM Result on 31-Oct-2005 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -1.64%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 291,733 285,478 256,233 252,752 243,151 261,913 279,747 2.84%
PBT 57,057 56,956 44,851 45,976 46,048 54,503 54,924 2.57%
Tax -18,252 -17,769 -13,164 -11,425 -11,335 -14,443 -15,978 9.30%
NP 38,805 39,187 31,687 34,551 34,713 40,060 38,946 -0.24%
-
NP to SH 37,428 37,388 30,709 33,596 34,157 40,060 38,946 -2.62%
-
Tax Rate 31.99% 31.20% 29.35% 24.85% 24.62% 26.50% 29.09% -
Total Cost 252,928 246,291 224,546 218,201 208,438 221,853 240,801 3.33%
-
Net Worth 382,808 395,307 387,053 360,276 214,068 346,683 340,455 8.15%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 19,017 19,017 19,237 19,333 19,333 19,333 19,389 -1.28%
Div Payout % 50.81% 50.87% 62.64% 57.55% 56.60% 48.26% 49.79% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 382,808 395,307 387,053 360,276 214,068 346,683 340,455 8.15%
NOSH 209,059 210,337 212,514 213,282 214,068 214,731 214,934 -1.83%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 13.30% 13.73% 12.37% 13.67% 14.28% 15.30% 13.92% -
ROE 9.78% 9.46% 7.93% 9.33% 15.96% 11.56% 11.44% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 139.55 135.72 120.57 118.51 113.59 121.97 130.15 4.77%
EPS 17.90 17.78 14.45 15.75 15.96 18.66 18.12 -0.81%
DPS 9.10 9.00 9.00 9.00 9.00 9.00 9.00 0.74%
NAPS 1.8311 1.8794 1.8213 1.6892 1.00 1.6145 1.584 10.17%
Adjusted Per Share Value based on latest NOSH - 213,282
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 38.12 37.30 33.48 33.02 31.77 34.22 36.55 2.85%
EPS 4.89 4.88 4.01 4.39 4.46 5.23 5.09 -2.64%
DPS 2.48 2.48 2.51 2.53 2.53 2.53 2.53 -1.32%
NAPS 0.5002 0.5165 0.5057 0.4707 0.2797 0.453 0.4448 8.16%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.60 0.66 0.56 0.60 0.75 0.81 1.05 -
P/RPS 0.43 0.49 0.46 0.51 0.66 0.66 0.81 -34.51%
P/EPS 3.35 3.71 3.88 3.81 4.70 4.34 5.79 -30.63%
EY 29.84 26.93 25.80 26.25 21.27 23.03 17.26 44.19%
DY 15.16 13.64 16.07 15.00 12.00 11.11 8.57 46.41%
P/NAPS 0.33 0.35 0.31 0.36 0.75 0.50 0.66 -37.08%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 -
Price 0.52 0.57 0.62 0.50 0.65 0.63 0.88 -
P/RPS 0.37 0.42 0.51 0.42 0.57 0.52 0.68 -33.42%
P/EPS 2.90 3.21 4.29 3.17 4.07 3.38 4.86 -29.18%
EY 34.43 31.18 23.31 31.50 24.55 29.61 20.59 41.01%
DY 17.49 15.79 14.52 18.00 13.85 14.29 10.23 43.12%
P/NAPS 0.28 0.30 0.34 0.30 0.65 0.39 0.56 -37.08%

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