[GLOMAC] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -4.38%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 652,406 597,478 316,755 345,266 324,335 293,255 285,478 14.75%
PBT 161,067 129,492 74,893 56,240 50,193 50,675 56,956 18.89%
Tax -41,475 -36,761 -17,614 -17,430 -15,582 -17,315 -17,768 15.16%
NP 119,592 92,731 57,279 38,810 34,611 33,360 39,188 20.41%
-
NP to SH 85,160 62,981 40,854 31,977 35,145 32,191 37,388 14.69%
-
Tax Rate 25.75% 28.39% 23.52% 30.99% 31.04% 34.17% 31.20% -
Total Cost 532,814 504,747 259,476 306,456 289,724 259,895 246,290 13.71%
-
Net Worth 650,464 595,447 550,332 520,352 477,651 394,963 383,917 9.17%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 31,942 13,932 24,882 19,689 12,930 18,715 19,125 8.91%
Div Payout % 37.51% 22.12% 60.90% 61.57% 36.79% 58.14% 51.15% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 650,464 595,447 550,332 520,352 477,651 394,963 383,917 9.17%
NOSH 580,771 293,324 292,729 281,271 258,609 207,952 212,508 18.22%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 18.33% 15.52% 18.08% 11.24% 10.67% 11.38% 13.73% -
ROE 13.09% 10.58% 7.42% 6.15% 7.36% 8.15% 9.74% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 112.33 203.69 108.21 122.75 125.42 141.02 134.34 -2.93%
EPS 14.78 10.74 14.15 11.40 13.59 15.48 17.59 -2.85%
DPS 5.50 4.75 8.50 7.00 5.00 9.00 9.00 -7.87%
NAPS 1.12 2.03 1.88 1.85 1.847 1.8993 1.8066 -7.65%
Adjusted Per Share Value based on latest NOSH - 279,418
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 81.54 74.68 39.59 43.15 40.54 36.65 35.68 14.75%
EPS 10.64 7.87 5.11 4.00 4.39 4.02 4.67 14.69%
DPS 3.99 1.74 3.11 2.46 1.62 2.34 2.39 8.90%
NAPS 0.813 0.7442 0.6878 0.6504 0.597 0.4936 0.4798 9.17%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.83 0.93 0.69 0.34 0.56 0.83 0.66 -
P/RPS 0.74 0.46 0.64 0.28 0.45 0.59 0.49 7.10%
P/EPS 5.66 4.33 4.94 2.99 4.12 5.36 3.75 7.09%
EY 17.67 23.09 20.23 33.44 24.27 18.65 26.66 -6.61%
DY 6.63 5.11 12.32 20.59 8.93 10.84 13.64 -11.31%
P/NAPS 0.74 0.46 0.37 0.18 0.30 0.44 0.37 12.23%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 23/06/11 29/06/10 24/06/09 30/06/08 26/06/07 28/06/06 -
Price 0.84 0.90 0.63 0.37 0.48 0.79 0.57 -
P/RPS 0.75 0.44 0.58 0.30 0.38 0.56 0.42 10.13%
P/EPS 5.73 4.19 4.51 3.25 3.53 5.10 3.24 9.95%
EY 17.46 23.86 22.15 30.73 28.31 19.59 30.87 -9.05%
DY 6.55 5.28 13.49 18.92 10.42 11.39 15.79 -13.62%
P/NAPS 0.75 0.44 0.34 0.20 0.26 0.42 0.32 15.23%

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