[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 27.25%
YoY- 54.92%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 285,478 261,913 320,160 212,663 171,405 110,014 117,239 15.98%
PBT 56,956 54,503 57,310 43,125 27,619 24,878 18,480 20.62%
Tax -17,768 -14,443 -18,586 -13,572 -8,543 -7,199 -5,357 22.10%
NP 39,188 40,060 38,724 29,553 19,076 17,679 13,123 19.99%
-
NP to SH 37,388 40,060 38,724 29,553 19,076 17,679 13,123 19.05%
-
Tax Rate 31.20% 26.50% 32.43% 31.47% 30.93% 28.94% 28.99% -
Total Cost 246,290 221,853 281,436 183,110 152,329 92,335 104,116 15.42%
-
Net Worth 383,917 348,099 306,738 262,616 236,230 219,602 126,066 20.38%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 19,125 10,780 16,287 12,001 11,247 10,955 - -
Div Payout % 51.15% 26.91% 42.06% 40.61% 58.96% 61.97% - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 383,917 348,099 306,738 262,616 236,230 219,602 126,066 20.38%
NOSH 212,508 215,608 203,596 150,015 149,968 146,070 82,224 17.13%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 13.73% 15.30% 12.10% 13.90% 11.13% 16.07% 11.19% -
ROE 9.74% 11.51% 12.62% 11.25% 8.08% 8.05% 10.41% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 134.34 121.48 157.25 141.76 114.29 75.32 142.58 -0.98%
EPS 17.59 18.58 19.02 19.70 12.72 12.09 15.96 1.63%
DPS 9.00 5.00 8.00 8.00 7.50 7.50 0.00 -
NAPS 1.8066 1.6145 1.5066 1.7506 1.5752 1.5034 1.5332 2.77%
Adjusted Per Share Value based on latest NOSH - 149,976
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 37.30 34.22 41.83 27.79 22.39 14.37 15.32 15.97%
EPS 4.88 5.23 5.06 3.86 2.49 2.31 1.71 19.08%
DPS 2.50 1.41 2.13 1.57 1.47 1.43 0.00 -
NAPS 0.5016 0.4548 0.4008 0.3431 0.3086 0.2869 0.1647 20.38%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 - -
Price 0.66 0.81 1.50 0.75 0.97 0.48 0.00 -
P/RPS 0.49 0.67 0.95 0.53 0.85 0.64 0.00 -
P/EPS 3.75 4.36 7.89 3.81 7.63 3.97 0.00 -
EY 26.66 22.94 12.68 26.27 13.11 25.21 0.00 -
DY 13.64 6.17 5.33 10.67 7.73 15.63 0.00 -
P/NAPS 0.37 0.50 1.00 0.43 0.62 0.32 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 29/06/05 13/08/04 30/06/03 27/06/02 29/06/01 28/07/00 -
Price 0.57 0.63 1.16 0.84 0.81 0.44 0.69 -
P/RPS 0.42 0.52 0.74 0.59 0.71 0.58 0.48 -2.19%
P/EPS 3.24 3.39 6.10 4.26 6.37 3.64 4.32 -4.67%
EY 30.87 29.49 16.40 23.45 15.70 27.51 23.13 4.92%
DY 15.79 7.94 6.90 9.52 9.26 17.05 0.00 -
P/NAPS 0.32 0.39 0.77 0.48 0.51 0.29 0.45 -5.52%

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