[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2013 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
20-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 56.47%
YoY- 10.63%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Revenue 427,182 303,785 501,793 445,322 407,951 443,742 213,384 12.25%
PBT 93,899 94,490 118,870 104,548 109,581 101,628 50,133 11.01%
Tax -26,728 -32,659 -30,314 -29,083 -26,705 -28,216 -12,032 14.21%
NP 67,171 61,831 88,556 75,465 82,876 73,412 38,101 9.90%
-
NP to SH 58,281 57,414 86,044 70,287 63,534 47,960 28,291 12.78%
-
Tax Rate 28.46% 34.56% 25.50% 27.82% 24.37% 27.76% 24.00% -
Total Cost 360,011 241,954 413,237 369,857 325,075 370,330 175,283 12.73%
-
Net Worth 974,934 921,817 874,901 751,367 603,427 587,802 536,553 10.45%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Div 14,337 14,516 16,268 20,491 15,956 13,159 11,477 3.77%
Div Payout % 24.60% 25.28% 18.91% 29.15% 25.11% 27.44% 40.57% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Net Worth 974,934 921,817 874,901 751,367 603,427 587,802 536,553 10.45%
NOSH 716,863 725,840 723,058 683,061 580,219 292,439 286,926 16.47%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
NP Margin 15.72% 20.35% 17.65% 16.95% 20.32% 16.54% 17.86% -
ROE 5.98% 6.23% 9.83% 9.35% 10.53% 8.16% 5.27% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 59.59 41.85 69.40 65.20 70.31 151.74 74.37 -3.62%
EPS 8.13 7.91 11.90 10.29 10.95 16.40 9.86 -3.16%
DPS 2.00 2.00 2.25 3.00 2.75 4.50 4.00 -10.90%
NAPS 1.36 1.27 1.21 1.10 1.04 2.01 1.87 -5.16%
Adjusted Per Share Value based on latest NOSH - 722,621
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
RPS 55.81 39.69 65.56 58.18 53.30 57.98 27.88 12.25%
EPS 7.61 7.50 11.24 9.18 8.30 6.27 3.70 12.75%
DPS 1.87 1.90 2.13 2.68 2.08 1.72 1.50 3.73%
NAPS 1.2738 1.2044 1.1431 0.9817 0.7884 0.768 0.701 10.45%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.835 0.99 1.10 0.855 0.83 0.90 0.68 -
P/RPS 1.40 2.37 1.59 1.31 1.18 0.59 0.91 7.43%
P/EPS 10.27 12.52 9.24 8.31 7.58 5.49 6.90 6.84%
EY 9.74 7.99 10.82 12.04 13.19 18.22 14.50 -6.41%
DY 2.40 2.02 2.05 3.51 3.31 5.00 5.88 -13.86%
P/NAPS 0.61 0.78 0.91 0.78 0.80 0.45 0.36 9.17%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 30/01/10 CAGR
Date 23/03/16 18/03/15 19/03/14 20/03/13 22/03/12 31/03/11 23/03/10 -
Price 0.83 1.02 1.10 0.985 0.87 0.89 0.64 -
P/RPS 1.39 2.44 1.59 1.51 1.24 0.59 0.86 8.32%
P/EPS 10.21 12.90 9.24 9.57 7.95 5.43 6.49 7.83%
EY 9.80 7.75 10.82 10.45 12.59 18.43 15.41 -7.25%
DY 2.41 1.96 2.05 3.05 3.16 5.06 6.25 -14.67%
P/NAPS 0.61 0.80 0.91 0.90 0.84 0.44 0.34 10.22%

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