[GLOMAC] YoY Annual (Unaudited) Result on 30-Apr-2012 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
YoY- 35.22%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 473,254 676,661 680,934 652,406 597,478 316,755 345,266 5.39%
PBT 142,817 157,281 153,521 161,067 129,492 74,893 56,240 16.79%
Tax -47,266 -44,393 -45,264 -41,475 -36,761 -17,614 -17,430 18.07%
NP 95,551 112,888 108,257 119,592 92,731 57,279 38,810 16.19%
-
NP to SH 87,015 108,380 102,277 85,160 62,981 40,854 31,977 18.14%
-
Tax Rate 33.10% 28.23% 29.48% 25.75% 28.39% 23.52% 30.99% -
Total Cost 377,703 563,773 572,677 532,814 504,747 259,476 306,456 3.54%
-
Net Worth 949,114 883,351 772,122 650,464 595,447 550,332 520,352 10.53%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 30,791 35,478 44,810 31,942 13,932 24,882 19,689 7.73%
Div Payout % 35.39% 32.74% 43.81% 37.51% 22.12% 60.90% 61.57% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 949,114 883,351 772,122 650,464 595,447 550,332 520,352 10.53%
NOSH 724,515 724,058 689,395 580,771 293,324 292,729 281,271 17.07%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 20.19% 16.68% 15.90% 18.33% 15.52% 18.08% 11.24% -
ROE 9.17% 12.27% 13.25% 13.09% 10.58% 7.42% 6.15% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 65.32 93.45 98.77 112.33 203.69 108.21 122.75 -9.97%
EPS 12.01 14.97 14.84 14.78 10.74 14.15 11.40 0.87%
DPS 4.25 4.90 6.50 5.50 4.75 8.50 7.00 -7.97%
NAPS 1.31 1.22 1.12 1.12 2.03 1.88 1.85 -5.58%
Adjusted Per Share Value based on latest NOSH - 570,410
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 59.15 84.57 85.11 81.54 74.68 39.59 43.15 5.39%
EPS 10.88 13.55 12.78 10.64 7.87 5.11 4.00 18.13%
DPS 3.85 4.43 5.60 3.99 1.74 3.11 2.46 7.74%
NAPS 1.1863 1.1041 0.965 0.813 0.7442 0.6878 0.6504 10.53%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.96 1.10 0.94 0.83 0.93 0.69 0.34 -
P/RPS 1.47 1.18 0.95 0.74 0.46 0.64 0.28 31.81%
P/EPS 7.99 7.35 6.34 5.66 4.33 4.94 2.99 17.79%
EY 12.51 13.61 15.78 17.67 23.09 20.23 33.44 -15.10%
DY 4.43 4.45 6.91 6.63 5.11 12.32 20.59 -22.58%
P/NAPS 0.73 0.90 0.84 0.74 0.46 0.37 0.18 26.26%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 29/06/10 24/06/09 -
Price 0.795 1.05 1.09 0.84 0.90 0.63 0.37 -
P/RPS 1.22 1.12 1.10 0.75 0.44 0.58 0.30 26.32%
P/EPS 6.62 7.01 7.35 5.73 4.19 4.51 3.25 12.58%
EY 15.11 14.26 13.61 17.46 23.86 22.15 30.73 -11.15%
DY 5.35 4.67 5.96 6.55 5.28 13.49 18.92 -18.97%
P/NAPS 0.61 0.86 0.97 0.75 0.44 0.34 0.20 20.41%

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