[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 5.76%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 570,944 525,328 534,414 269,240 341,104 332,948 249,732 14.76%
PBT 135,024 133,262 123,016 65,650 51,400 62,810 32,812 26.56%
Tax -36,850 -31,306 -30,644 -17,060 -17,156 -18,742 -14,412 16.92%
NP 98,174 101,956 92,372 48,590 34,244 44,068 18,400 32.15%
-
NP to SH 89,842 83,294 62,874 35,286 31,050 42,570 16,768 32.24%
-
Tax Rate 27.29% 23.49% 24.91% 25.99% 33.38% 29.84% 43.92% -
Total Cost 472,770 423,372 442,042 220,650 306,860 288,880 231,332 12.63%
-
Net Worth 708,575 619,155 573,176 516,587 514,194 397,916 379,198 10.97%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 708,575 619,155 573,176 516,587 514,194 397,916 379,198 10.97%
NOSH 668,467 584,109 292,437 282,288 283,302 229,611 208,557 21.40%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 17.20% 19.41% 17.28% 18.05% 10.04% 13.24% 7.37% -
ROE 12.68% 13.45% 10.97% 6.83% 6.04% 10.70% 4.42% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 85.41 89.94 182.74 95.38 120.40 145.00 119.74 -5.47%
EPS 13.44 14.26 21.50 12.50 10.96 18.54 8.04 8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.96 1.83 1.815 1.733 1.8182 -8.59%
Adjusted Per Share Value based on latest NOSH - 285,337
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 74.60 68.64 69.82 35.18 44.57 43.50 32.63 14.76%
EPS 11.74 10.88 8.21 4.61 4.06 5.56 2.19 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9258 0.8089 0.7489 0.6749 0.6718 0.5199 0.4954 10.97%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.85 0.85 0.80 0.62 0.23 0.68 0.53 -
P/RPS 1.00 0.95 0.44 0.65 0.19 0.47 0.44 14.64%
P/EPS 6.32 5.96 3.72 4.96 2.10 3.67 6.59 -0.69%
EY 15.81 16.78 26.87 20.16 47.65 27.26 15.17 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.41 0.34 0.13 0.39 0.29 18.40%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 03/12/12 02/12/11 02/12/10 22/12/09 19/12/08 19/12/07 22/12/06 -
Price 0.81 0.82 0.85 0.60 0.25 0.64 0.61 -
P/RPS 0.95 0.91 0.47 0.63 0.21 0.44 0.51 10.91%
P/EPS 6.03 5.75 3.95 4.80 2.28 3.45 7.59 -3.75%
EY 16.59 17.39 25.29 20.83 43.84 28.97 13.18 3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.43 0.33 0.14 0.37 0.34 14.33%

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