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

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 89.54%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 213,384 251,685 252,294 184,290 190,395 196,075 236,488 -1.69%
PBT 50,133 42,211 45,249 31,156 31,007 40,659 43,045 2.57%
Tax -12,032 -12,962 -13,695 -14,207 -9,304 -10,584 -13,192 -1.52%
NP 38,101 29,249 31,554 16,949 21,703 30,075 29,853 4.14%
-
NP to SH 28,291 25,081 30,814 15,891 20,724 30,075 29,853 -0.89%
-
Tax Rate 24.00% 30.71% 30.27% 45.60% 30.01% 26.03% 30.65% -
Total Cost 175,283 222,436 220,740 167,341 168,692 166,000 206,635 -2.70%
-
Net Worth 536,553 521,848 440,538 385,689 388,276 341,987 296,291 10.39%
Dividend
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 11,477 7,053 7,473 8,319 8,527 8,636 4,507 16.84%
Div Payout % 40.57% 28.12% 24.25% 52.36% 41.15% 28.72% 15.10% -
Equity
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 536,553 521,848 440,538 385,689 388,276 341,987 296,291 10.39%
NOSH 286,926 282,125 249,102 207,997 213,186 215,900 150,241 11.38%
Ratio Analysis
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 17.86% 11.62% 12.51% 9.20% 11.40% 15.34% 12.62% -
ROE 5.27% 4.81% 6.99% 4.12% 5.34% 8.79% 10.08% -
Per Share
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 74.37 89.21 101.28 88.60 89.31 90.82 157.41 -11.74%
EPS 9.86 8.89 12.37 7.64 9.72 13.93 19.87 -11.01%
DPS 4.00 2.50 3.00 4.00 4.00 4.00 3.00 4.90%
NAPS 1.87 1.8497 1.7685 1.8543 1.8213 1.584 1.9721 -0.88%
Adjusted Per Share Value based on latest NOSH - 207,375
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 27.88 32.88 32.96 24.08 24.88 25.62 30.90 -1.69%
EPS 3.70 3.28 4.03 2.08 2.71 3.93 3.90 -0.87%
DPS 1.50 0.92 0.98 1.09 1.11 1.13 0.59 16.81%
NAPS 0.701 0.6818 0.5756 0.5039 0.5073 0.4468 0.3871 10.39%
Price Multiplier on Financial Quarter End Date
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 6.90 2.81 5.42 8.77 5.76 7.54 7.30 -0.93%
EY 14.50 35.56 18.46 11.40 17.36 13.27 13.70 0.94%
DY 5.88 10.00 4.48 5.97 7.14 3.81 2.07 18.99%
P/NAPS 0.36 0.14 0.38 0.36 0.31 0.66 0.74 -11.31%
Price Multiplier on Announcement Date
30/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 6.49 2.81 4.61 10.08 6.38 6.32 8.30 -4.01%
EY 15.41 35.56 21.70 9.92 15.68 15.83 12.04 4.19%
DY 6.25 10.00 5.26 5.19 6.45 4.55 1.82 22.81%
P/NAPS 0.34 0.14 0.32 0.42 0.34 0.56 0.84 -13.98%

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