[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 68.11%
YoY- 76.31%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 190,395 196,075 236,488 146,022 108,854 83,241 65,876 19.33%
PBT 31,007 40,659 43,045 33,180 19,166 18,676 13,249 15.20%
Tax -9,304 -10,584 -13,192 -9,956 -5,994 -5,455 -4,638 12.29%
NP 21,703 30,075 29,853 23,224 13,172 13,221 8,611 16.64%
-
NP to SH 20,724 30,075 29,853 23,224 13,172 13,221 8,611 15.74%
-
Tax Rate 30.01% 26.03% 30.65% 30.01% 31.27% 29.21% 35.01% -
Total Cost 168,692 166,000 206,635 122,798 95,682 70,020 57,265 19.70%
-
Net Worth 388,276 341,987 296,291 259,394 235,520 221,238 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 8,527 8,636 4,507 4,500 3,750 - - -
Div Payout % 41.15% 28.72% 15.10% 19.38% 28.47% - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 388,276 341,987 296,291 259,394 235,520 221,238 0 -
NOSH 213,186 215,900 150,241 150,025 150,022 144,808 76,001 18.73%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 11.40% 15.34% 12.62% 15.90% 12.10% 15.88% 13.07% -
ROE 5.34% 8.79% 10.08% 8.95% 5.59% 5.98% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 89.31 90.82 157.41 97.33 72.56 57.48 86.68 0.49%
EPS 9.72 13.93 19.87 15.48 8.78 9.13 11.33 -2.51%
DPS 4.00 4.00 3.00 3.00 2.50 0.00 0.00 -
NAPS 1.8213 1.584 1.9721 1.729 1.5699 1.5278 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,063
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 24.88 25.62 30.90 19.08 14.22 10.88 8.61 19.32%
EPS 2.71 3.93 3.90 3.03 1.72 1.73 1.13 15.67%
DPS 1.11 1.13 0.59 0.59 0.49 0.00 0.00 -
NAPS 0.5073 0.4468 0.3871 0.3389 0.3077 0.2891 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.56 1.05 1.45 0.72 1.14 0.61 0.00 -
P/RPS 0.63 1.16 0.92 0.74 1.57 1.06 0.00 -
P/EPS 5.76 7.54 7.30 4.65 12.98 6.68 0.00 -
EY 17.36 13.27 13.70 21.50 7.70 14.97 0.00 -
DY 7.14 3.81 2.07 4.17 2.19 0.00 0.00 -
P/NAPS 0.31 0.66 0.74 0.42 0.73 0.40 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 - -
Price 0.62 0.88 1.65 0.62 0.94 0.53 0.00 -
P/RPS 0.69 0.97 1.05 0.64 1.30 0.92 0.00 -
P/EPS 6.38 6.32 8.30 4.01 10.71 5.81 0.00 -
EY 15.68 15.83 12.04 24.97 9.34 17.23 0.00 -
DY 6.45 4.55 1.82 4.84 2.66 0.00 0.00 -
P/NAPS 0.34 0.56 0.84 0.36 0.60 0.35 0.00 -

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