[GLOMAC] YoY Cumulative Quarter Result on 30-Apr-2014 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 25.96%
YoY- 5.97%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 584,081 616,603 473,254 676,661 680,934 652,406 597,478 -0.37%
PBT 169,744 122,407 142,817 157,281 153,521 161,067 129,492 4.61%
Tax -60,535 -36,747 -47,266 -44,393 -45,264 -41,475 -36,761 8.66%
NP 109,209 85,660 95,551 112,888 108,257 119,592 92,731 2.76%
-
NP to SH 108,183 80,925 87,015 108,380 102,277 85,160 62,981 9.42%
-
Tax Rate 35.66% 30.02% 33.10% 28.23% 29.48% 25.75% 28.39% -
Total Cost 474,872 530,943 377,703 563,773 572,677 532,814 504,747 -1.01%
-
Net Worth 975,605 990,844 949,114 883,351 772,122 650,464 595,447 8.56%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 10,840 14,360 30,791 35,478 44,810 31,942 13,932 -4.09%
Div Payout % 10.02% 17.74% 35.39% 32.74% 43.81% 37.51% 22.12% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 975,605 990,844 949,114 883,351 772,122 650,464 595,447 8.56%
NOSH 727,821 718,003 724,515 724,058 689,395 580,771 293,324 16.33%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 18.70% 13.89% 20.19% 16.68% 15.90% 18.33% 15.52% -
ROE 11.09% 8.17% 9.17% 12.27% 13.25% 13.09% 10.58% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 80.82 85.88 65.32 93.45 98.77 112.33 203.69 -14.26%
EPS 13.65 11.27 12.01 14.97 14.84 14.78 10.74 4.07%
DPS 1.50 2.00 4.25 4.90 6.50 5.50 4.75 -17.46%
NAPS 1.35 1.38 1.31 1.22 1.12 1.12 2.03 -6.56%
Adjusted Per Share Value based on latest NOSH - 727,986
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 76.31 80.56 61.83 88.41 88.97 85.24 78.06 -0.37%
EPS 14.13 10.57 11.37 14.16 13.36 11.13 8.23 9.41%
DPS 1.42 1.88 4.02 4.64 5.85 4.17 1.82 -4.04%
NAPS 1.2747 1.2946 1.24 1.1541 1.0088 0.8499 0.778 8.56%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.705 0.815 0.96 1.10 0.94 0.83 0.93 -
P/RPS 0.87 0.95 1.47 1.18 0.95 0.74 0.46 11.19%
P/EPS 4.71 7.23 7.99 7.35 6.34 5.66 4.33 1.41%
EY 21.23 13.83 12.51 13.61 15.78 17.67 23.09 -1.38%
DY 2.13 2.45 4.43 4.45 6.91 6.63 5.11 -13.55%
P/NAPS 0.52 0.59 0.73 0.90 0.84 0.74 0.46 2.06%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 21/06/17 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 -
Price 0.665 0.755 0.795 1.05 1.09 0.84 0.90 -
P/RPS 0.82 0.88 1.22 1.12 1.10 0.75 0.44 10.92%
P/EPS 4.44 6.70 6.62 7.01 7.35 5.73 4.19 0.96%
EY 22.51 14.93 15.11 14.26 13.61 17.46 23.86 -0.96%
DY 2.26 2.65 5.35 4.67 5.96 6.55 5.28 -13.17%
P/NAPS 0.49 0.55 0.61 0.86 0.97 0.75 0.44 1.80%

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