[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- 6.98%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 538,102 385,658 636,146 570,944 525,328 534,414 269,240 12.22%
PBT 119,440 104,020 166,830 135,024 133,262 123,016 65,650 10.48%
Tax -32,806 -31,976 -36,812 -36,850 -31,306 -30,644 -17,060 11.50%
NP 86,634 72,044 130,018 98,174 101,956 92,372 48,590 10.11%
-
NP to SH 77,198 68,036 126,668 89,842 83,294 62,874 35,286 13.93%
-
Tax Rate 27.47% 30.74% 22.07% 27.29% 23.49% 24.91% 25.99% -
Total Cost 451,468 313,614 506,128 472,770 423,372 442,042 220,650 12.66%
-
Net Worth 968,562 901,331 851,185 708,575 619,155 573,176 516,587 11.03%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 968,562 901,331 851,185 708,575 619,155 573,176 516,587 11.03%
NOSH 717,453 726,880 721,343 668,467 584,109 292,437 282,288 16.81%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 16.10% 18.68% 20.44% 17.20% 19.41% 17.28% 18.05% -
ROE 7.97% 7.55% 14.88% 12.68% 13.45% 10.97% 6.83% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 75.00 53.06 88.19 85.41 89.94 182.74 95.38 -3.92%
EPS 10.76 9.36 17.56 13.44 14.26 21.50 12.50 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.18 1.06 1.06 1.96 1.83 -4.94%
Adjusted Per Share Value based on latest NOSH - 683,542
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 70.30 50.39 83.11 74.60 68.64 69.82 35.18 12.22%
EPS 10.09 8.89 16.55 11.74 10.88 8.21 4.61 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2655 1.1776 1.1121 0.9258 0.8089 0.7489 0.6749 11.04%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.91 1.11 1.13 0.85 0.85 0.80 0.62 -
P/RPS 1.21 2.09 1.28 1.00 0.95 0.44 0.65 10.90%
P/EPS 8.46 11.86 6.44 6.32 5.96 3.72 4.96 9.30%
EY 11.82 8.43 15.54 15.81 16.78 26.87 20.16 -8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.90 0.96 0.80 0.80 0.41 0.34 11.96%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 02/12/10 22/12/09 -
Price 0.905 1.05 1.10 0.81 0.82 0.85 0.60 -
P/RPS 1.21 1.98 1.25 0.95 0.91 0.47 0.63 11.48%
P/EPS 8.41 11.22 6.26 6.03 5.75 3.95 4.80 9.79%
EY 11.89 8.91 15.96 16.59 17.39 25.29 20.83 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.85 0.93 0.76 0.77 0.43 0.33 12.52%

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