[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2002 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- 8.62%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 261,913 320,160 212,663 171,405 110,014 117,239 120,840 -0.81%
PBT 54,503 57,310 43,125 27,619 24,878 18,480 28,918 -0.67%
Tax -14,443 -18,586 -13,572 -8,543 -7,199 -5,357 -7,234 -0.73%
NP 40,060 38,724 29,553 19,076 17,679 13,123 21,684 -0.65%
-
NP to SH 40,060 38,724 29,553 19,076 17,679 13,123 21,684 -0.65%
-
Tax Rate 26.50% 32.43% 31.47% 30.93% 28.94% 28.99% 25.02% -
Total Cost 221,853 281,436 183,110 152,329 92,335 104,116 99,156 -0.85%
-
Net Worth 348,099 306,738 262,616 236,230 219,602 126,066 130,948 -1.03%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 10,780 16,287 12,001 11,247 10,955 - - -100.00%
Div Payout % 26.91% 42.06% 40.61% 58.96% 61.97% - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 348,099 306,738 262,616 236,230 219,602 126,066 130,948 -1.03%
NOSH 215,608 203,596 150,015 149,968 146,070 82,224 20,003 -2.49%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 15.30% 12.10% 13.90% 11.13% 16.07% 11.19% 17.94% -
ROE 11.51% 12.62% 11.25% 8.08% 8.05% 10.41% 16.56% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 121.48 157.25 141.76 114.29 75.32 142.58 604.09 1.71%
EPS 18.58 19.02 19.70 12.72 12.09 15.96 108.40 1.89%
DPS 5.00 8.00 8.00 7.50 7.50 0.00 0.00 -100.00%
NAPS 1.6145 1.5066 1.7506 1.5752 1.5034 1.5332 6.5462 1.49%
Adjusted Per Share Value based on latest NOSH - 149,847
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 34.22 41.83 27.79 22.39 14.37 15.32 15.79 -0.81%
EPS 5.23 5.06 3.86 2.49 2.31 1.71 2.83 -0.65%
DPS 1.41 2.13 1.57 1.47 1.43 0.00 0.00 -100.00%
NAPS 0.4548 0.4008 0.3431 0.3086 0.2869 0.1647 0.1711 -1.03%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - - -
Price 0.81 1.50 0.75 0.97 0.48 0.00 0.00 -
P/RPS 0.67 0.95 0.53 0.85 0.64 0.00 0.00 -100.00%
P/EPS 4.36 7.89 3.81 7.63 3.97 0.00 0.00 -100.00%
EY 22.94 12.68 26.27 13.11 25.21 0.00 0.00 -100.00%
DY 6.17 5.33 10.67 7.73 15.63 0.00 0.00 -100.00%
P/NAPS 0.50 1.00 0.43 0.62 0.32 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/06/05 13/08/04 30/06/03 27/06/02 29/06/01 28/07/00 - -
Price 0.63 1.16 0.84 0.81 0.44 0.69 0.00 -
P/RPS 0.52 0.74 0.59 0.71 0.58 0.48 0.00 -100.00%
P/EPS 3.39 6.10 4.26 6.37 3.64 4.32 0.00 -100.00%
EY 29.49 16.40 23.45 15.70 27.51 23.13 0.00 -100.00%
DY 7.94 6.90 9.52 9.26 17.05 0.00 0.00 -100.00%
P/NAPS 0.39 0.77 0.48 0.51 0.29 0.45 0.00 -100.00%

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