[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2001 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
30-Apr-2001 [#4]
Profit Trend
QoQ- 33.72%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 320,160 212,663 171,405 110,014 117,239 120,840 -1.01%
PBT 57,310 43,125 27,619 24,878 18,480 28,918 -0.71%
Tax -18,586 -13,572 -8,543 -7,199 -5,357 -7,234 -0.98%
NP 38,724 29,553 19,076 17,679 13,123 21,684 -0.60%
-
NP to SH 38,724 29,553 19,076 17,679 13,123 21,684 -0.60%
-
Tax Rate 32.43% 31.47% 30.93% 28.94% 28.99% 25.02% -
Total Cost 281,436 183,110 152,329 92,335 104,116 99,156 -1.09%
-
Net Worth 306,738 262,616 236,230 219,602 126,066 130,948 -0.89%
Dividend
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 16,287 12,001 11,247 10,955 - - -100.00%
Div Payout % 42.06% 40.61% 58.96% 61.97% - - -
Equity
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 306,738 262,616 236,230 219,602 126,066 130,948 -0.89%
NOSH 203,596 150,015 149,968 146,070 82,224 20,003 -2.41%
Ratio Analysis
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 12.10% 13.90% 11.13% 16.07% 11.19% 17.94% -
ROE 12.62% 11.25% 8.08% 8.05% 10.41% 16.56% -
Per Share
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 157.25 141.76 114.29 75.32 142.58 604.09 1.42%
EPS 19.02 19.70 12.72 12.09 15.96 108.40 1.84%
DPS 8.00 8.00 7.50 7.50 0.00 0.00 -100.00%
NAPS 1.5066 1.7506 1.5752 1.5034 1.5332 6.5462 1.55%
Adjusted Per Share Value based on latest NOSH - 149,933
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 41.83 27.79 22.39 14.37 15.32 15.79 -1.01%
EPS 5.06 3.86 2.49 2.31 1.71 2.83 -0.60%
DPS 2.13 1.57 1.47 1.43 0.00 0.00 -100.00%
NAPS 0.4008 0.3431 0.3086 0.2869 0.1647 0.1711 -0.89%
Price Multiplier on Financial Quarter End Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 30/04/04 30/04/03 30/04/02 30/04/01 - - -
Price 1.50 0.75 0.97 0.48 0.00 0.00 -
P/RPS 0.95 0.53 0.85 0.64 0.00 0.00 -100.00%
P/EPS 7.89 3.81 7.63 3.97 0.00 0.00 -100.00%
EY 12.68 26.27 13.11 25.21 0.00 0.00 -100.00%
DY 5.33 10.67 7.73 15.63 0.00 0.00 -100.00%
P/NAPS 1.00 0.43 0.62 0.32 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 13/08/04 30/06/03 27/06/02 29/06/01 28/07/00 - -
Price 1.16 0.84 0.81 0.44 0.69 0.00 -
P/RPS 0.74 0.59 0.71 0.58 0.48 0.00 -100.00%
P/EPS 6.10 4.26 6.37 3.64 4.32 0.00 -100.00%
EY 16.40 23.45 15.70 27.51 23.13 0.00 -100.00%
DY 6.90 9.52 9.26 17.05 0.00 0.00 -100.00%
P/NAPS 0.77 0.48 0.51 0.29 0.45 0.00 -100.00%

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