[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2007 [#3]

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Cumulative Result
Revenue	213,384	251,685	252,294	184,290	190,395	196,075	236,488	-1.69%
YoY %	-15.22%	-0.24%	36.90%	-3.21%	-2.90%	-17.09%	-	-
Horiz. %	90.23%	106.43%	106.68%	77.93%	80.51%	82.91%	100.00%	-
PBT	50,133	42,211	45,249	31,156	31,007	40,659	43,045	2.57%
YoY %	18.77%	-6.71%	45.23%	0.48%	-23.74%	-5.54%	-	-
Horiz. %	116.47%	98.06%	105.12%	72.38%	72.03%	94.46%	100.00%	-
Tax	-12,032	-12,962	-13,695	-14,207	-9,304	-10,584	-13,192	-1.52%
YoY %	7.17%	5.35%	3.60%	-52.70%	12.09%	19.77%	-	-
Horiz. %	91.21%	98.26%	103.81%	107.69%	70.53%	80.23%	100.00%	-
NP	38,101	29,249	31,554	16,949	21,703	30,075	29,853	4.14%
YoY %	30.26%	-7.30%	86.17%	-21.90%	-27.84%	0.74%	-	-
Horiz. %	127.63%	97.98%	105.70%	56.77%	72.70%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,291	25,081	30,814	15,891	20,724	30,075	29,853	-0.89%
YoY %	12.80%	-18.61%	93.91%	-23.32%	-31.09%	0.74%	-	-
Horiz. %	94.77%	84.02%	103.22%	53.23%	69.42%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	30.71%	30.27%	45.60%	30.01%	26.03%	30.65%	-
YoY %	-21.85%	1.45%	-33.62%	51.95%	15.29%	-15.07%	-	-
Horiz. %	78.30%	100.20%	98.76%	148.78%	97.91%	84.93%	100.00%	-
Total Cost	175,283	222,436	220,740	167,341	168,692	166,000	206,635	-2.70%
YoY %	-21.20%	0.77%	31.91%	-0.80%	1.62%	-19.67%	-	-
Horiz. %	84.83%	107.65%	106.83%	80.98%	81.64%	80.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	536,553	521,848	440,538	385,689	388,276	341,987	296,291	10.39%
YoY %	2.82%	18.46%	14.22%	-0.67%	13.54%	15.42%	-	-
Horiz. %	181.09%	176.13%	148.68%	130.17%	131.05%	115.42%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	11,477	7,053	7,473	8,319	8,527	8,636	4,507	16.84%
YoY %	62.73%	-5.62%	-10.17%	-2.44%	-1.26%	91.61%	-	-
Horiz. %	254.65%	156.49%	165.81%	184.58%	189.19%	191.61%	100.00%	-
Div Payout %	40.57%	28.12%	24.25%	52.36%	41.15%	28.72%	15.10%	-
YoY %	44.27%	15.96%	-53.69%	27.24%	43.28%	90.20%	-	-
Horiz. %	268.68%	186.23%	160.60%	346.75%	272.52%	190.20%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	536,553	521,848	440,538	385,689	388,276	341,987	296,291	10.39%
YoY %	2.82%	18.46%	14.22%	-0.67%	13.54%	15.42%	-	-
Horiz. %	181.09%	176.13%	148.68%	130.17%	131.05%	115.42%	100.00%	-
NOSH	286,926	282,125	249,102	207,997	213,186	215,900	150,241	11.38%
YoY %	1.70%	13.26%	19.76%	-2.43%	-1.26%	43.70%	-	-
Horiz. %	190.98%	187.78%	165.80%	138.44%	141.90%	143.70%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	17.86%	11.62%	12.51%	9.20%	11.40%	15.34%	12.62%	-
YoY %	53.70%	-7.11%	35.98%	-19.30%	-25.68%	21.55%	-	-
Horiz. %	141.52%	92.08%	99.13%	72.90%	90.33%	121.55%	100.00%	-
ROE	5.27%	4.81%	6.99%	4.12%	5.34%	8.79%	10.08%	-
YoY %	9.56%	-31.19%	69.66%	-22.85%	-39.25%	-12.80%	-	-
Horiz. %	52.28%	47.72%	69.35%	40.87%	52.98%	87.20%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	74.37	89.21	101.28	88.60	89.31	90.82	157.41	-11.74%
YoY %	-16.63%	-11.92%	14.31%	-0.79%	-1.66%	-42.30%	-	-
Horiz. %	47.25%	56.67%	64.34%	56.29%	56.74%	57.70%	100.00%	-
EPS	9.86	8.89	12.37	7.64	9.72	13.93	19.87	-11.01%
YoY %	10.91%	-28.13%	61.91%	-21.40%	-30.22%	-29.89%	-	-
Horiz. %	49.62%	44.74%	62.25%	38.45%	48.92%	70.11%	100.00%	-
DPS	4.00	2.50	3.00	4.00	4.00	4.00	3.00	4.90%
YoY %	60.00%	-16.67%	-25.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	133.33%	83.33%	100.00%	133.33%	133.33%	133.33%	100.00%	-
NAPS	1.87	1.8497	1.7685	1.8543	1.8213	1.584	1.9721	-0.88%
YoY %	1.10%	4.59%	-4.63%	1.81%	14.98%	-19.68%	-	-
Horiz. %	94.82%	93.79%	89.68%	94.03%	92.35%	80.32%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 207,375
RPS	26.67	31.46	31.53	23.03	23.80	24.51	29.56	-1.69%
YoY %	-15.23%	-0.22%	36.91%	-3.24%	-2.90%	-17.08%	-	-
Horiz. %	90.22%	106.43%	106.66%	77.91%	80.51%	82.92%	100.00%	-
EPS	3.54	3.13	3.85	1.99	2.59	3.76	3.73	-0.86%
YoY %	13.10%	-18.70%	93.47%	-23.17%	-31.12%	0.80%	-	-
Horiz. %	94.91%	83.91%	103.22%	53.35%	69.44%	100.80%	100.00%	-
DPS	1.43	0.88	0.93	1.04	1.07	1.08	0.56	16.90%
YoY %	62.50%	-5.38%	-10.58%	-2.80%	-0.93%	92.86%	-	-
Horiz. %	255.36%	157.14%	166.07%	185.71%	191.07%	192.86%	100.00%	-
NAPS	0.6706	0.6522	0.5506	0.4821	0.4853	0.4274	0.3703	10.39%
YoY %	2.82%	18.45%	14.21%	-0.66%	13.55%	15.42%	-	-
Horiz. %	181.10%	176.13%	148.69%	130.19%	131.06%	115.42%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	-
Price	0.68	0.25	0.67	0.67	0.56	1.05	1.45	-
P/RPS	0.91	0.28	0.66	0.76	0.63	1.16	0.92	-0.18%
YoY %	225.00%	-57.58%	-13.16%	20.63%	-45.69%	26.09%	-	-
Horiz. %	98.91%	30.43%	71.74%	82.61%	68.48%	126.09%	100.00%	-
P/EPS	6.90	2.81	5.42	8.77	5.76	7.54	7.30	-0.93%
YoY %	145.55%	-48.15%	-38.20%	52.26%	-23.61%	3.29%	-	-
Horiz. %	94.52%	38.49%	74.25%	120.14%	78.90%	103.29%	100.00%	-
EY	14.50	35.56	18.46	11.40	17.36	13.27	13.70	0.94%
YoY %	-59.22%	92.63%	61.93%	-34.33%	30.82%	-3.14%	-	-
Horiz. %	105.84%	259.56%	134.74%	83.21%	126.72%	96.86%	100.00%	-
DY	5.88	10.00	4.48	5.97	7.14	3.81	2.07	18.99%
YoY %	-41.20%	123.21%	-24.96%	-16.39%	87.40%	84.06%	-	-
Horiz. %	284.06%	483.09%	216.43%	288.41%	344.93%	184.06%	100.00%	-
P/NAPS	0.36	0.14	0.38	0.36	0.31	0.66	0.74	-11.31%
YoY %	157.14%	-63.16%	5.56%	16.13%	-53.03%	-10.81%	-	-
Horiz. %	48.65%	18.92%	51.35%	48.65%	41.89%	89.19%	100.00%	-

	30/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
Date	23/03/10	24/03/09	28/03/08	28/03/07	28/03/06	31/03/05	24/03/04	-
Price	0.64	0.25	0.57	0.77	0.62	0.88	1.65	-
P/RPS	0.86	0.28	0.56	0.87	0.69	0.97	1.05	-3.27%
YoY %	207.14%	-50.00%	-35.63%	26.09%	-28.87%	-7.62%	-	-
Horiz. %	81.90%	26.67%	53.33%	82.86%	65.71%	92.38%	100.00%	-
P/EPS	6.49	2.81	4.61	10.08	6.38	6.32	8.30	-4.01%
YoY %	130.96%	-39.05%	-54.27%	57.99%	0.95%	-23.86%	-	-
Horiz. %	78.19%	33.86%	55.54%	121.45%	76.87%	76.14%	100.00%	-
EY	15.41	35.56	21.70	9.92	15.68	15.83	12.04	4.19%
YoY %	-56.66%	63.87%	118.75%	-36.73%	-0.95%	31.48%	-	-
Horiz. %	127.99%	295.35%	180.23%	82.39%	130.23%	131.48%	100.00%	-
DY	6.25	10.00	5.26	5.19	6.45	4.55	1.82	22.81%
YoY %	-37.50%	90.11%	1.35%	-19.53%	41.76%	150.00%	-	-
Horiz. %	343.41%	549.45%	289.01%	285.16%	354.40%	250.00%	100.00%	-
P/NAPS	0.34	0.14	0.32	0.42	0.34	0.56	0.84	-13.98%
YoY %	142.86%	-56.25%	-23.81%	23.53%	-39.29%	-33.33%	-	-
Horiz. %	40.48%	16.67%	38.10%	50.00%	40.48%	66.67%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:25:00

MACD/RSI

5 Mins

BUY

2024-06-28 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-28 16:00:00

ADX

10 Mins

BUY

2024-06-28 15:45:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

HLIND

HONG LEONG INDUSTRIES BHD

958

PTRANS

PERAK TRANSIT BERHAD

955

DNEX

DAGANG NEXCHANGE BERHAD

757

JCY

JCY INTERNATIONAL BERHAD

697

GENTING

GENTING BHD

682

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

MAYBANK

MALAYAN BANKING BHD

593

MYEG

MY E.G. SERVICES BHD

575

NOTION

NOTION VTEC BHD

554

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More