[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ-0.0%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 445,322 407,951 443,742 213,384 251,685 252,294 184,290 15.82%
PBT 104,548 109,581 101,628 50,133 42,211 45,249 31,156 22.33%
Tax -29,083 -26,705 -28,216 -12,032 -12,962 -13,695 -14,207 12.67%
NP 75,465 82,876 73,412 38,101 29,249 31,554 16,949 28.23%
-
NP to SH 70,287 63,534 47,960 28,291 25,081 30,814 15,891 28.09%
-
Tax Rate 27.82% 24.37% 27.76% 24.00% 30.71% 30.27% 45.60% -
Total Cost 369,857 325,075 370,330 175,283 222,436 220,740 167,341 14.11%
-
Net Worth 751,367 603,427 587,802 0 521,848 440,538 385,689 11.74%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 20,491 15,956 13,159 11,477 7,053 7,473 8,319 16.19%
Div Payout % 29.15% 25.11% 27.44% 40.57% 28.12% 24.25% 52.36% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 751,367 603,427 587,802 0 521,848 440,538 385,689 11.74%
NOSH 683,061 580,219 292,439 286,926 282,125 249,102 207,997 21.89%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 16.95% 20.32% 16.54% 17.86% 11.62% 12.51% 9.20% -
ROE 9.35% 10.53% 8.16% 0.00% 4.81% 6.99% 4.12% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 65.20 70.31 151.74 74.37 89.21 101.28 88.60 -4.97%
EPS 10.29 10.95 16.40 9.86 8.89 12.37 7.64 5.08%
DPS 3.00 2.75 4.50 4.00 2.50 3.00 4.00 -4.67%
NAPS 1.10 1.04 2.01 0.00 1.8497 1.7685 1.8543 -8.32%
Adjusted Per Share Value based on latest NOSH - 296,601
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 58.18 53.30 57.98 27.88 32.88 32.96 24.08 15.82%
EPS 9.18 8.30 6.27 3.70 3.28 4.03 2.08 28.04%
DPS 2.68 2.08 1.72 1.50 0.92 0.98 1.09 16.16%
NAPS 0.9817 0.7884 0.768 0.00 0.6818 0.5756 0.5039 11.74%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.855 0.83 0.90 0.68 0.25 0.67 0.67 -
P/RPS 1.31 1.18 0.59 0.91 0.28 0.66 0.76 9.48%
P/EPS 8.31 7.58 5.49 6.90 2.81 5.42 8.77 -0.89%
EY 12.04 13.19 18.22 14.50 35.56 18.46 11.40 0.91%
DY 3.51 3.31 5.00 5.88 10.00 4.48 5.97 -8.46%
P/NAPS 0.78 0.80 0.45 0.00 0.14 0.38 0.36 13.74%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 20/03/13 22/03/12 31/03/11 - 24/03/09 28/03/08 28/03/07 -
Price 0.985 0.87 0.89 0.00 0.25 0.57 0.77 -
P/RPS 1.51 1.24 0.59 0.00 0.28 0.56 0.87 9.61%
P/EPS 9.57 7.95 5.43 0.00 2.81 4.61 10.08 -0.86%
EY 10.45 12.59 18.43 0.00 35.56 21.70 9.92 0.87%
DY 3.05 3.16 5.06 0.00 10.00 5.26 5.19 -8.47%
P/NAPS 0.90 0.84 0.44 0.00 0.14 0.32 0.42 13.53%

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