[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 0.04%
YoY- -31.09%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 335,580 336,392 245,720 253,860 261,433 315,317 194,696 9.48%
PBT 56,281 60,332 41,541 41,342 54,212 57,393 44,240 4.08%
Tax -17,282 -18,260 -18,942 -12,405 -14,112 -17,589 -13,274 4.49%
NP 38,998 42,072 22,598 28,937 40,100 39,804 30,965 3.91%
-
NP to SH 33,441 41,085 21,188 27,632 40,100 39,804 30,965 1.28%
-
Tax Rate 30.71% 30.27% 45.60% 30.01% 26.03% 30.65% 30.00% -
Total Cost 296,581 294,320 223,121 224,922 221,333 275,513 163,730 10.39%
-
Net Worth 521,848 440,538 385,689 388,276 341,987 296,291 259,394 12.34%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 9,404 9,964 11,093 11,369 11,514 6,009 6,001 7.76%
Div Payout % 28.12% 24.25% 52.36% 41.15% 28.72% 15.10% 19.38% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 521,848 440,538 385,689 388,276 341,987 296,291 259,394 12.34%
NOSH 282,125 249,102 207,997 213,186 215,900 150,241 150,025 11.08%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 11.62% 12.51% 9.20% 11.40% 15.34% 12.62% 15.90% -
ROE 6.41% 9.33% 5.49% 7.12% 11.73% 13.43% 11.94% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 118.95 135.04 118.14 119.08 121.09 209.87 129.77 -1.43%
EPS 11.85 16.49 10.19 12.96 18.57 26.49 20.64 -8.82%
DPS 3.33 4.00 5.33 5.33 5.33 4.00 4.00 -3.00%
NAPS 1.8497 1.7685 1.8543 1.8213 1.584 1.9721 1.729 1.12%
Adjusted Per Share Value based on latest NOSH - 212,514
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 41.94 42.04 30.71 31.73 32.68 39.41 24.33 9.49%
EPS 4.18 5.14 2.65 3.45 5.01 4.97 3.87 1.29%
DPS 1.18 1.25 1.39 1.42 1.44 0.75 0.75 7.83%
NAPS 0.6522 0.5506 0.4821 0.4853 0.4274 0.3703 0.3242 12.34%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.25 0.67 0.67 0.56 1.05 1.45 0.72 -
P/RPS 0.21 0.50 0.57 0.47 0.87 0.69 0.55 -14.81%
P/EPS 2.11 4.06 6.58 4.32 5.65 5.47 3.49 -8.03%
EY 47.41 24.62 15.20 23.15 17.69 18.27 28.67 8.73%
DY 13.33 5.97 7.96 9.52 5.08 2.76 5.56 15.67%
P/NAPS 0.14 0.38 0.36 0.31 0.66 0.74 0.42 -16.71%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 24/03/09 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 -
Price 0.25 0.57 0.77 0.62 0.88 1.65 0.62 -
P/RPS 0.21 0.42 0.65 0.52 0.73 0.79 0.48 -12.85%
P/EPS 2.11 3.46 7.56 4.78 4.74 6.23 3.00 -5.69%
EY 47.41 28.94 13.23 20.91 21.11 16.06 33.29 6.06%
DY 13.33 7.02 6.93 8.60 6.06 2.42 6.45 12.84%
P/NAPS 0.14 0.32 0.42 0.34 0.56 0.84 0.36 -14.55%

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