[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 102.57%
YoY- -13.9%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 316,755 345,266 324,335 293,255 285,478 261,913 320,160 -0.17%
PBT 74,893 56,240 50,193 50,675 56,956 54,503 57,310 4.55%
Tax -17,614 -17,430 -15,582 -17,315 -17,768 -14,443 -18,586 -0.89%
NP 57,279 38,810 34,611 33,360 39,188 40,060 38,724 6.73%
-
NP to SH 40,854 31,977 35,145 32,191 37,388 40,060 38,724 0.89%
-
Tax Rate 23.52% 30.99% 31.04% 34.17% 31.20% 26.50% 32.43% -
Total Cost 259,476 306,456 289,724 259,895 246,290 221,853 281,436 -1.34%
-
Net Worth 550,332 520,352 477,651 394,963 383,917 348,099 306,738 10.22%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 24,882 19,689 12,930 18,715 19,125 10,780 16,287 7.31%
Div Payout % 60.90% 61.57% 36.79% 58.14% 51.15% 26.91% 42.06% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 550,332 520,352 477,651 394,963 383,917 348,099 306,738 10.22%
NOSH 292,729 281,271 258,609 207,952 212,508 215,608 203,596 6.23%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 18.08% 11.24% 10.67% 11.38% 13.73% 15.30% 12.10% -
ROE 7.42% 6.15% 7.36% 8.15% 9.74% 11.51% 12.62% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 108.21 122.75 125.42 141.02 134.34 121.48 157.25 -6.03%
EPS 14.15 11.40 13.59 15.48 17.59 18.58 19.02 -4.80%
DPS 8.50 7.00 5.00 9.00 9.00 5.00 8.00 1.01%
NAPS 1.88 1.85 1.847 1.8993 1.8066 1.6145 1.5066 3.75%
Adjusted Per Share Value based on latest NOSH - 207,379
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 41.39 45.11 42.38 38.31 37.30 34.22 41.83 -0.17%
EPS 5.34 4.18 4.59 4.21 4.88 5.23 5.06 0.90%
DPS 3.25 2.57 1.69 2.45 2.50 1.41 2.13 7.29%
NAPS 0.719 0.6799 0.6241 0.516 0.5016 0.4548 0.4008 10.22%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.69 0.34 0.56 0.83 0.66 0.81 1.50 -
P/RPS 0.64 0.28 0.45 0.59 0.49 0.67 0.95 -6.36%
P/EPS 4.94 2.99 4.12 5.36 3.75 4.36 7.89 -7.50%
EY 20.23 33.44 24.27 18.65 26.66 22.94 12.68 8.09%
DY 12.32 20.59 8.93 10.84 13.64 6.17 5.33 14.97%
P/NAPS 0.37 0.18 0.30 0.44 0.37 0.50 1.00 -15.26%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 24/06/09 30/06/08 26/06/07 28/06/06 29/06/05 13/08/04 -
Price 0.63 0.37 0.48 0.79 0.57 0.63 1.16 -
P/RPS 0.58 0.30 0.38 0.56 0.42 0.52 0.74 -3.97%
P/EPS 4.51 3.25 3.53 5.10 3.24 3.39 6.10 -4.90%
EY 22.15 30.73 28.31 19.59 30.87 29.49 16.40 5.13%
DY 13.49 18.92 10.42 11.39 15.79 7.94 6.90 11.81%
P/NAPS 0.34 0.20 0.26 0.42 0.32 0.39 0.77 -12.73%

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