[GLOMAC] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -7.83%
YoY- -34.83%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 324,705 345,266 323,726 328,413 321,401 324,335 361,259 -6.87%
PBT 62,210 56,240 47,155 44,488 44,251 50,193 64,768 -2.65%
Tax -18,481 -17,430 -14,849 -14,789 -13,870 -15,582 -16,803 6.55%
NP 43,729 38,810 32,306 29,699 30,381 34,611 47,965 -5.98%
-
NP to SH 32,551 32,014 29,412 29,385 31,880 35,145 47,114 -21.86%
-
Tax Rate 29.71% 30.99% 31.49% 33.24% 31.34% 31.04% 25.94% -
Total Cost 280,976 306,456 291,420 298,714 291,020 289,724 313,294 -7.00%
-
Net Worth 524,450 279,418 516,834 511,445 512,062 503,141 509,124 1.99%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 19,559 19,559 12,721 14,372 14,372 14,372 19,005 1.93%
Div Payout % 60.09% 61.10% 43.25% 48.91% 45.08% 40.90% 40.34% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 524,450 279,418 516,834 511,445 512,062 503,141 509,124 1.99%
NOSH 278,963 279,418 279,415 281,788 285,860 286,821 287,885 -2.07%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 13.47% 11.24% 9.98% 9.04% 9.45% 10.67% 13.28% -
ROE 6.21% 11.46% 5.69% 5.75% 6.23% 6.99% 9.25% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 116.40 123.57 115.86 116.55 112.43 113.08 125.49 -4.89%
EPS 11.67 11.46 10.53 10.43 11.15 12.25 16.37 -20.21%
DPS 7.00 7.00 4.55 5.10 5.03 5.01 6.60 4.00%
NAPS 1.88 1.00 1.8497 1.815 1.7913 1.7542 1.7685 4.16%
Adjusted Per Share Value based on latest NOSH - 281,788
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 40.58 43.15 40.46 41.05 40.17 40.54 45.15 -6.87%
EPS 4.07 4.00 3.68 3.67 3.98 4.39 5.89 -21.85%
DPS 2.44 2.44 1.59 1.80 1.80 1.80 2.38 1.67%
NAPS 0.6555 0.3492 0.646 0.6392 0.64 0.6289 0.6363 2.00%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.47 0.34 0.25 0.23 0.38 0.56 0.67 -
P/RPS 0.40 0.28 0.22 0.20 0.34 0.50 0.53 -17.12%
P/EPS 4.03 2.97 2.38 2.21 3.41 4.57 4.09 -0.98%
EY 24.83 33.70 42.11 45.34 29.35 21.88 24.43 1.08%
DY 14.89 20.59 18.21 22.18 13.23 8.95 9.85 31.74%
P/NAPS 0.25 0.34 0.14 0.13 0.21 0.32 0.38 -24.37%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 -
Price 0.61 0.37 0.25 0.25 0.31 0.48 0.57 -
P/RPS 0.52 0.30 0.22 0.21 0.28 0.42 0.45 10.12%
P/EPS 5.23 3.23 2.38 2.40 2.78 3.92 3.48 31.23%
EY 19.13 30.97 42.11 41.71 35.98 25.53 28.71 -23.73%
DY 11.48 18.92 18.21 20.40 16.22 10.44 11.58 -0.57%
P/NAPS 0.32 0.37 0.14 0.14 0.17 0.27 0.32 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