[GLOMAC] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -14.6%
YoY- -4.86%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 322,974 293,255 279,373 288,601 291,733 285,478 256,233 16.73%
PBT 60,603 50,675 57,105 53,391 57,057 56,956 44,851 22.28%
Tax -20,258 -17,315 -22,671 -19,769 -18,252 -17,769 -13,164 33.39%
NP 40,345 33,360 34,434 33,622 38,805 39,187 31,687 17.52%
-
NP to SH 39,037 32,191 32,555 31,962 37,428 37,388 30,709 17.39%
-
Tax Rate 33.43% 34.17% 39.70% 37.03% 31.99% 31.20% 29.35% -
Total Cost 282,629 259,895 244,939 254,979 252,928 246,291 224,546 16.62%
-
Net Worth 408,088 393,875 207,375 208,050 382,808 395,307 387,053 3.60%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 18,663 18,663 18,811 19,017 19,017 19,017 19,237 -2.00%
Div Payout % 47.81% 57.98% 57.78% 59.50% 50.81% 50.87% 62.64% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 408,088 393,875 207,375 208,050 382,808 395,307 387,053 3.60%
NOSH 209,243 207,379 207,375 208,050 209,059 210,337 212,514 -1.03%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 12.49% 11.38% 12.33% 11.65% 13.30% 13.73% 12.37% -
ROE 9.57% 8.17% 15.70% 15.36% 9.78% 9.46% 7.93% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 154.35 141.41 134.72 138.72 139.55 135.72 120.57 17.95%
EPS 18.66 15.52 15.70 15.36 17.90 17.78 14.45 18.64%
DPS 9.00 9.00 9.00 9.14 9.10 9.00 9.00 0.00%
NAPS 1.9503 1.8993 1.00 1.00 1.8311 1.8794 1.8213 4.68%
Adjusted Per Share Value based on latest NOSH - 208,050
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 40.37 36.65 34.92 36.07 36.46 35.68 32.03 16.73%
EPS 4.88 4.02 4.07 3.99 4.68 4.67 3.84 17.37%
DPS 2.33 2.33 2.35 2.38 2.38 2.38 2.40 -1.95%
NAPS 0.5101 0.4923 0.2592 0.26 0.4785 0.4941 0.4838 3.60%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.92 0.83 0.67 0.53 0.60 0.66 0.56 -
P/RPS 0.60 0.59 0.50 0.38 0.43 0.49 0.46 19.43%
P/EPS 4.93 5.35 4.27 3.45 3.35 3.71 3.88 17.36%
EY 20.28 18.70 23.43 28.99 29.84 26.93 25.80 -14.86%
DY 9.78 10.84 13.43 17.25 15.16 13.64 16.07 -28.25%
P/NAPS 0.47 0.44 0.67 0.53 0.33 0.35 0.31 32.07%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 -
Price 0.68 0.79 0.77 0.61 0.52 0.57 0.62 -
P/RPS 0.44 0.56 0.57 0.44 0.37 0.42 0.51 -9.39%
P/EPS 3.64 5.09 4.90 3.97 2.90 3.21 4.29 -10.40%
EY 27.44 19.65 20.39 25.18 34.43 31.18 23.31 11.52%
DY 13.24 11.39 11.69 14.98 17.49 15.79 14.52 -5.98%
P/NAPS 0.35 0.42 0.77 0.61 0.28 0.30 0.34 1.95%

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