[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -4.5%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 245,720 253,860 261,433 315,317 194,696 145,138 110,988 14.15%
PBT 41,541 41,342 54,212 57,393 44,240 25,554 24,901 8.89%
Tax -18,942 -12,405 -14,112 -17,589 -13,274 -7,992 -7,273 17.28%
NP 22,598 28,937 40,100 39,804 30,965 17,562 17,628 4.22%
-
NP to SH 21,188 27,632 40,100 39,804 30,965 17,562 17,628 3.11%
-
Tax Rate 45.60% 30.01% 26.03% 30.65% 30.00% 31.27% 29.21% -
Total Cost 223,121 224,922 221,333 275,513 163,730 127,576 93,360 15.62%
-
Net Worth 385,689 388,276 341,987 296,291 259,394 235,520 221,238 9.70%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 11,093 11,369 11,514 6,009 6,001 5,000 - -
Div Payout % 52.36% 41.15% 28.72% 15.10% 19.38% 28.47% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 385,689 388,276 341,987 296,291 259,394 235,520 221,238 9.70%
NOSH 207,997 213,186 215,900 150,241 150,025 150,022 144,808 6.21%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 9.20% 11.40% 15.34% 12.62% 15.90% 12.10% 15.88% -
ROE 5.49% 7.12% 11.73% 13.43% 11.94% 7.46% 7.97% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 118.14 119.08 121.09 209.87 129.77 96.74 76.64 7.47%
EPS 10.19 12.96 18.57 26.49 20.64 11.71 12.17 -2.91%
DPS 5.33 5.33 5.33 4.00 4.00 3.33 0.00 -
NAPS 1.8543 1.8213 1.584 1.9721 1.729 1.5699 1.5278 3.27%
Adjusted Per Share Value based on latest NOSH - 150,719
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 32.10 33.17 34.16 41.20 25.44 18.96 14.50 14.15%
EPS 2.77 3.61 5.24 5.20 4.05 2.29 2.30 3.14%
DPS 1.45 1.49 1.50 0.79 0.78 0.65 0.00 -
NAPS 0.5039 0.5073 0.4468 0.3871 0.3389 0.3077 0.2891 9.69%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.67 0.56 1.05 1.45 0.72 1.14 0.61 -
P/RPS 0.57 0.47 0.87 0.69 0.55 1.18 0.80 -5.49%
P/EPS 6.58 4.32 5.65 5.47 3.49 9.74 5.01 4.64%
EY 15.20 23.15 17.69 18.27 28.67 10.27 19.96 -4.43%
DY 7.96 9.52 5.08 2.76 5.56 2.92 0.00 -
P/NAPS 0.36 0.31 0.66 0.74 0.42 0.73 0.40 -1.73%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 -
Price 0.77 0.62 0.88 1.65 0.62 0.94 0.53 -
P/RPS 0.65 0.52 0.73 0.79 0.48 0.97 0.69 -0.98%
P/EPS 7.56 4.78 4.74 6.23 3.00 8.03 4.35 9.64%
EY 13.23 20.91 21.11 16.06 33.29 12.45 22.97 -8.78%
DY 6.93 8.60 6.06 2.42 6.45 3.55 0.00 -
P/NAPS 0.42 0.34 0.56 0.84 0.36 0.60 0.35 3.08%

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