[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- 7.7%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 591,656 284,512 284,512 335,580 336,392 245,720 253,860 18.42%
PBT 135,504 66,844 66,844 56,281 60,332 41,541 41,342 26.78%
Tax -37,621 -16,042 -16,042 -17,282 -18,260 -18,942 -12,405 24.82%
NP 97,882 50,801 50,801 38,998 42,072 22,598 28,937 27.58%
-
NP to SH 63,946 37,721 37,721 33,441 41,085 21,188 27,632 18.26%
-
Tax Rate 27.76% 24.00% 24.00% 30.71% 30.27% 45.60% 30.01% -
Total Cost 493,773 233,710 233,710 296,581 294,320 223,121 224,922 17.02%
-
Net Worth 587,802 0 536,553 521,848 440,538 385,689 388,276 8.64%
Dividend
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 17,546 15,302 15,302 9,404 9,964 11,093 11,369 9.06%
Div Payout % 27.44% 40.57% 40.57% 28.12% 24.25% 52.36% 41.15% -
Equity
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 587,802 0 536,553 521,848 440,538 385,689 388,276 8.64%
NOSH 292,439 286,926 286,926 282,125 249,102 207,997 213,186 6.52%
Ratio Analysis
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 16.54% 17.86% 17.86% 11.62% 12.51% 9.20% 11.40% -
ROE 10.88% 0.00% 7.03% 6.41% 9.33% 5.49% 7.12% -
Per Share
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 202.32 99.16 99.16 118.95 135.04 118.14 119.08 11.17%
EPS 21.87 13.15 13.15 11.85 16.49 10.19 12.96 11.02%
DPS 6.00 5.33 5.33 3.33 4.00 5.33 5.33 2.39%
NAPS 2.01 0.00 1.87 1.8497 1.7685 1.8543 1.8213 1.99%
Adjusted Per Share Value based on latest NOSH - 279,415
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 77.30 37.17 37.17 43.84 43.95 32.10 33.17 18.42%
EPS 8.35 4.93 4.93 4.37 5.37 2.77 3.61 18.24%
DPS 2.29 2.00 2.00 1.23 1.30 1.45 1.49 8.97%
NAPS 0.768 0.00 0.701 0.6818 0.5756 0.5039 0.5073 8.64%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/11 29/01/10 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.90 0.68 0.68 0.25 0.67 0.67 0.56 -
P/RPS 0.44 0.69 0.69 0.21 0.50 0.57 0.47 -1.30%
P/EPS 4.12 5.17 5.17 2.11 4.06 6.58 4.32 -0.94%
EY 24.30 19.33 19.33 47.41 24.62 15.20 23.15 0.97%
DY 6.67 7.84 7.84 13.33 5.97 7.96 9.52 -6.86%
P/NAPS 0.45 0.00 0.36 0.14 0.38 0.36 0.31 7.73%
Price Multiplier on Announcement Date
31/01/11 31/01/10 30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/03/11 - 23/03/10 24/03/09 28/03/08 28/03/07 28/03/06 -
Price 0.89 0.00 0.64 0.25 0.57 0.77 0.62 -
P/RPS 0.44 0.00 0.65 0.21 0.42 0.65 0.52 -3.28%
P/EPS 4.07 0.00 4.87 2.11 3.46 7.56 4.78 -3.16%
EY 24.57 0.00 20.54 47.41 28.94 13.23 20.91 3.27%
DY 6.74 0.00 8.33 13.33 7.02 6.93 8.60 -4.75%
P/NAPS 0.44 0.00 0.34 0.14 0.32 0.42 0.34 5.28%

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