[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Annualized Quarter Result
Revenue	284,512	335,580	336,392	245,720	253,860	261,433	315,317	-1.69%
YoY %	-15.22%	-0.24%	36.90%	-3.21%	-2.90%	-17.09%	-	-
Horiz. %	90.23%	106.43%	106.68%	77.93%	80.51%	82.91%	100.00%	-
PBT	66,844	56,281	60,332	41,541	41,342	54,212	57,393	2.57%
YoY %	18.77%	-6.71%	45.23%	0.48%	-23.74%	-5.54%	-	-
Horiz. %	116.47%	98.06%	105.12%	72.38%	72.03%	94.46%	100.00%	-
Tax	-16,042	-17,282	-18,260	-18,942	-12,405	-14,112	-17,589	-1.52%
YoY %	7.18%	5.36%	3.60%	-52.70%	12.10%	19.77%	-	-
Horiz. %	91.20%	98.25%	103.81%	107.69%	70.53%	80.23%	100.00%	-
NP	50,801	38,998	42,072	22,598	28,937	40,100	39,804	4.14%
YoY %	30.27%	-7.31%	86.18%	-21.91%	-27.84%	0.74%	-	-
Horiz. %	127.63%	97.98%	105.70%	56.77%	72.70%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,721	33,441	41,085	21,188	27,632	40,100	39,804	-0.89%
YoY %	12.80%	-18.61%	93.91%	-23.32%	-31.09%	0.74%	-	-
Horiz. %	94.77%	84.01%	103.22%	53.23%	69.42%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	30.71%	30.27%	45.60%	30.01%	26.03%	30.65%	-
YoY %	-21.85%	1.45%	-33.62%	51.95%	15.29%	-15.07%	-	-
Horiz. %	78.30%	100.20%	98.76%	148.78%	97.91%	84.93%	100.00%	-
Total Cost	233,710	296,581	294,320	223,121	224,922	221,333	275,513	-2.70%
YoY %	-21.20%	0.77%	31.91%	-0.80%	1.62%	-19.67%	-	-
Horiz. %	84.83%	107.65%	106.83%	80.98%	81.64%	80.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	536,553	521,848	440,538	385,689	388,276	341,987	296,291	10.39%
YoY %	2.82%	18.46%	14.22%	-0.67%	13.54%	15.42%	-	-
Horiz. %	181.09%	176.13%	148.68%	130.17%	131.05%	115.42%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	15,302	9,404	9,964	11,093	11,369	11,514	6,009	16.84%
YoY %	62.72%	-5.62%	-10.18%	-2.43%	-1.26%	91.61%	-	-
Horiz. %	254.65%	156.50%	165.82%	184.61%	189.20%	191.61%	100.00%	-
Div Payout %	40.57%	28.12%	24.25%	52.36%	41.15%	28.72%	15.10%	-
YoY %	44.27%	15.96%	-53.69%	27.24%	43.28%	90.20%	-	-
Horiz. %	268.68%	186.23%	160.60%	346.75%	272.52%	190.20%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	536,553	521,848	440,538	385,689	388,276	341,987	296,291	10.39%
YoY %	2.82%	18.46%	14.22%	-0.67%	13.54%	15.42%	-	-
Horiz. %	181.09%	176.13%	148.68%	130.17%	131.05%	115.42%	100.00%	-
NOSH	286,926	282,125	249,102	207,997	213,186	215,900	150,241	11.38%
YoY %	1.70%	13.26%	19.76%	-2.43%	-1.26%	43.70%	-	-
Horiz. %	190.98%	187.78%	165.80%	138.44%	141.90%	143.70%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	17.86%	11.62%	12.51%	9.20%	11.40%	15.34%	12.62%	-
YoY %	53.70%	-7.11%	35.98%	-19.30%	-25.68%	21.55%	-	-
Horiz. %	141.52%	92.08%	99.13%	72.90%	90.33%	121.55%	100.00%	-
ROE	7.03%	6.41%	9.33%	5.49%	7.12%	11.73%	13.43%	-
YoY %	9.67%	-31.30%	69.95%	-22.89%	-39.30%	-12.66%	-	-
Horiz. %	52.35%	47.73%	69.47%	40.88%	53.02%	87.34%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	99.16	118.95	135.04	118.14	119.08	121.09	209.87	-11.74%
YoY %	-16.64%	-11.91%	14.31%	-0.79%	-1.66%	-42.30%	-	-
Horiz. %	47.25%	56.68%	64.34%	56.29%	56.74%	57.70%	100.00%	-
EPS	13.15	11.85	16.49	10.19	12.96	18.57	26.49	-11.01%
YoY %	10.97%	-28.14%	61.83%	-21.37%	-30.21%	-29.90%	-	-
Horiz. %	49.64%	44.73%	62.25%	38.47%	48.92%	70.10%	100.00%	-
DPS	5.33	3.33	4.00	5.33	5.33	5.33	4.00	4.89%
YoY %	60.06%	-16.75%	-24.95%	0.00%	0.00%	33.25%	-	-
Horiz. %	133.25%	83.25%	100.00%	133.25%	133.25%	133.25%	100.00%	-
NAPS	1.87	1.8497	1.7685	1.8543	1.8213	1.584	1.9721	-0.88%
YoY %	1.10%	4.59%	-4.63%	1.81%	14.98%	-19.68%	-	-
Horiz. %	94.82%	93.79%	89.68%	94.03%	92.35%	80.32%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 207,375
RPS	37.17	43.84	43.95	32.10	33.17	34.16	41.20	-1.70%
YoY %	-15.21%	-0.25%	36.92%	-3.23%	-2.90%	-17.09%	-	-
Horiz. %	90.22%	106.41%	106.67%	77.91%	80.51%	82.91%	100.00%	-
EPS	4.93	4.37	5.37	2.77	3.61	5.24	5.20	-0.88%
YoY %	12.81%	-18.62%	93.86%	-23.27%	-31.11%	0.77%	-	-
Horiz. %	94.81%	84.04%	103.27%	53.27%	69.42%	100.77%	100.00%	-
DPS	2.00	1.23	1.30	1.45	1.49	1.50	0.79	16.73%
YoY %	62.60%	-5.38%	-10.34%	-2.68%	-0.67%	89.87%	-	-
Horiz. %	253.16%	155.70%	164.56%	183.54%	188.61%	189.87%	100.00%	-
NAPS	0.701	0.6818	0.5756	0.5039	0.5073	0.4468	0.3871	10.39%
YoY %	2.82%	18.45%	14.23%	-0.67%	13.54%	15.42%	-	-
Horiz. %	181.09%	176.13%	148.70%	130.17%	131.05%	115.42%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	0.68	0.25	0.67	0.67	0.56	1.05	1.45	-
P/RPS	0.69	0.21	0.50	0.57	0.47	0.87	0.69	0.00%
YoY %	228.57%	-58.00%	-12.28%	21.28%	-45.98%	26.09%	-	-
Horiz. %	100.00%	30.43%	72.46%	82.61%	68.12%	126.09%	100.00%	-
P/EPS	5.17	2.11	4.06	6.58	4.32	5.65	5.47	-0.93%
YoY %	145.02%	-48.03%	-38.30%	52.31%	-23.54%	3.29%	-	-
Horiz. %	94.52%	38.57%	74.22%	120.29%	78.98%	103.29%	100.00%	-
EY	19.33	47.41	24.62	15.20	23.15	17.69	18.27	0.94%
YoY %	-59.23%	92.57%	61.97%	-34.34%	30.86%	-3.17%	-	-
Horiz. %	105.80%	259.50%	134.76%	83.20%	126.71%	96.83%	100.00%	-
DY	7.84	13.33	5.97	7.96	9.52	5.08	2.76	18.99%
YoY %	-41.19%	123.28%	-25.00%	-16.39%	87.40%	84.06%	-	-
Horiz. %	284.06%	482.97%	216.30%	288.41%	344.93%	184.06%	100.00%	-
P/NAPS	0.36	0.14	0.38	0.36	0.31	0.66	0.74	-11.31%
YoY %	157.14%	-63.16%	5.56%	16.13%	-53.03%	-10.81%	-	-
Horiz. %	48.65%	18.92%	51.35%	48.65%	41.89%	89.19%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	23/03/10	24/03/09	28/03/08	28/03/07	28/03/06	31/03/05	24/03/04	-
Price	0.64	0.25	0.57	0.77	0.62	0.88	1.65	-
P/RPS	0.65	0.21	0.42	0.65	0.52	0.73	0.79	-3.19%
YoY %	209.52%	-50.00%	-35.38%	25.00%	-28.77%	-7.59%	-	-
Horiz. %	82.28%	26.58%	53.16%	82.28%	65.82%	92.41%	100.00%	-
P/EPS	4.87	2.11	3.46	7.56	4.78	4.74	6.23	-4.01%
YoY %	130.81%	-39.02%	-54.23%	58.16%	0.84%	-23.92%	-	-
Horiz. %	78.17%	33.87%	55.54%	121.35%	76.73%	76.08%	100.00%	-
EY	20.54	47.41	28.94	13.23	20.91	21.11	16.06	4.18%
YoY %	-56.68%	63.82%	118.75%	-36.73%	-0.95%	31.44%	-	-
Horiz. %	127.90%	295.21%	180.20%	82.38%	130.20%	131.44%	100.00%	-
DY	8.33	13.33	7.02	6.93	8.60	6.06	2.42	22.86%
YoY %	-37.51%	89.89%	1.30%	-19.42%	41.91%	150.41%	-	-
Horiz. %	344.21%	550.83%	290.08%	286.36%	355.37%	250.41%	100.00%	-
P/NAPS	0.34	0.14	0.32	0.42	0.34	0.56	0.84	-13.98%
YoY %	142.86%	-56.25%	-23.81%	23.53%	-39.29%	-33.33%	-	-
Horiz. %	40.48%	16.67%	38.10%	50.00%	40.48%	66.67%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos