[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 52.32%
YoY- 86.51%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 649,084 644,276 511,320 505,240 235,944 318,188 329,924 11.92%
PBT 138,080 135,468 129,412 117,860 65,896 42,016 65,784 13.14%
Tax -38,152 -40,284 -34,892 -29,680 -17,772 -13,568 -20,416 10.97%
NP 99,928 95,184 94,520 88,180 48,124 28,448 45,368 14.05%
-
NP to SH 96,532 83,984 71,484 62,228 33,364 31,216 44,276 13.85%
-
Tax Rate 27.63% 29.74% 26.96% 25.18% 26.97% 32.29% 31.03% -
Total Cost 549,156 549,092 416,800 417,060 187,820 289,740 284,556 11.56%
-
Net Worth 830,690 609,561 624,020 567,304 524,450 512,062 408,088 12.56%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 830,690 609,561 624,020 567,304 524,450 512,062 408,088 12.56%
NOSH 716,112 564,408 292,967 292,424 278,963 285,860 209,243 22.73%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 15.40% 14.77% 18.49% 17.45% 20.40% 8.94% 13.75% -
ROE 11.62% 13.78% 11.46% 10.97% 6.36% 6.10% 10.85% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 90.64 114.15 174.53 172.78 84.58 111.31 157.67 -8.80%
EPS 13.48 14.88 24.40 21.28 11.96 10.92 21.16 -7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 2.13 1.94 1.88 1.7913 1.9503 -8.28%
Adjusted Per Share Value based on latest NOSH - 292,424
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 84.80 84.18 66.81 66.01 30.83 41.57 43.11 11.92%
EPS 12.61 10.97 9.34 8.13 4.36 4.08 5.78 13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0853 0.7964 0.8153 0.7412 0.6852 0.669 0.5332 12.56%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 1.20 0.85 0.89 0.69 0.47 0.38 0.92 -
P/RPS 1.32 0.74 0.51 0.40 0.56 0.34 0.58 14.67%
P/EPS 8.90 5.71 3.65 3.24 3.93 3.48 4.35 12.65%
EY 11.23 17.51 27.42 30.84 25.45 28.74 23.00 -11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.79 0.42 0.36 0.25 0.21 0.47 13.95%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 23/09/13 26/09/12 21/09/11 21/09/10 28/09/09 24/09/08 26/09/07 -
Price 1.17 0.79 0.75 0.73 0.61 0.31 0.68 -
P/RPS 1.29 0.69 0.43 0.42 0.72 0.28 0.43 20.07%
P/EPS 8.68 5.31 3.07 3.43 5.10 2.84 3.21 18.01%
EY 11.52 18.84 32.53 29.15 19.61 35.23 31.12 -15.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.73 0.35 0.38 0.32 0.17 0.35 19.29%

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