[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 31.22%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 670,810 538,102 385,658 636,146 570,944 525,328 534,414 3.85%
PBT 287,040 119,440 104,020 166,830 135,024 133,262 123,016 15.15%
Tax -79,984 -32,806 -31,976 -36,812 -36,850 -31,306 -30,644 17.32%
NP 207,056 86,634 72,044 130,018 98,174 101,956 92,372 14.38%
-
NP to SH 207,572 77,198 68,036 126,668 89,842 83,294 62,874 22.00%
-
Tax Rate 27.87% 27.47% 30.74% 22.07% 27.29% 23.49% 24.91% -
Total Cost 463,754 451,468 313,614 506,128 472,770 423,372 442,042 0.80%
-
Net Worth 1,080,353 968,562 901,331 851,185 708,575 619,155 573,176 11.13%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,080,353 968,562 901,331 851,185 708,575 619,155 573,176 11.13%
NOSH 720,235 717,453 726,880 721,343 668,467 584,109 292,437 16.19%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 30.87% 16.10% 18.68% 20.44% 17.20% 19.41% 17.28% -
ROE 19.21% 7.97% 7.55% 14.88% 12.68% 13.45% 10.97% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 93.14 75.00 53.06 88.19 85.41 89.94 182.74 -10.61%
EPS 28.82 10.76 9.36 17.56 13.44 14.26 21.50 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.35 1.24 1.18 1.06 1.06 1.96 -4.35%
Adjusted Per Share Value based on latest NOSH - 727,291
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 87.64 70.30 50.39 83.11 74.60 68.64 69.82 3.85%
EPS 27.12 10.09 8.89 16.55 11.74 10.88 8.21 22.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4115 1.2655 1.1776 1.1121 0.9258 0.8089 0.7489 11.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.77 0.91 1.11 1.13 0.85 0.85 0.80 -
P/RPS 0.83 1.21 2.09 1.28 1.00 0.95 0.44 11.14%
P/EPS 2.67 8.46 11.86 6.44 6.32 5.96 3.72 -5.37%
EY 37.43 11.82 8.43 15.54 15.81 16.78 26.87 5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.90 0.96 0.80 0.80 0.41 3.70%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 02/12/10 -
Price 0.72 0.905 1.05 1.10 0.81 0.82 0.85 -
P/RPS 0.77 1.21 1.98 1.25 0.95 0.91 0.47 8.56%
P/EPS 2.50 8.41 11.22 6.26 6.03 5.75 3.95 -7.33%
EY 40.03 11.89 8.91 15.96 16.59 17.39 25.29 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.85 0.93 0.76 0.77 0.43 1.84%

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