[GLOMAC] YoY Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -75.35%
YoY- 17.49%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 122,997 106,535 162,271 161,069 127,830 126,310 58,986 13.02%
PBT 30,692 31,009 34,520 33,867 32,353 29,465 16,474 10.92%
Tax -6,872 -9,058 -9,538 -10,071 -8,723 -7,420 -4,443 7.53%
NP 23,820 21,951 24,982 23,796 23,630 22,045 12,031 12.05%
-
NP to SH 21,069 20,845 24,133 20,996 17,871 15,557 8,341 16.69%
-
Tax Rate 22.39% 29.21% 27.63% 29.74% 26.96% 25.18% 26.97% -
Total Cost 99,177 84,584 137,289 137,273 104,200 104,265 46,955 13.26%
-
Net Worth 960,287 907,883 830,690 609,561 624,020 567,304 524,450 10.60%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 960,287 907,883 830,690 609,561 624,020 567,304 524,450 10.60%
NOSH 716,632 726,306 716,112 564,408 292,967 292,424 278,963 17.02%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 19.37% 20.60% 15.40% 14.77% 18.49% 17.45% 20.40% -
ROE 2.19% 2.30% 2.91% 3.44% 2.86% 2.74% 1.59% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 17.16 14.67 22.66 28.54 43.63 43.19 21.14 -3.41%
EPS 2.94 2.87 3.37 3.72 6.10 5.32 2.99 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.25 1.16 1.08 2.13 1.94 1.88 -5.48%
Adjusted Per Share Value based on latest NOSH - 564,408
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 15.37 13.32 20.28 20.13 15.98 15.79 7.37 13.02%
EPS 2.63 2.61 3.02 2.62 2.23 1.94 1.04 16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2002 1.1347 1.0382 0.7619 0.7799 0.7091 0.6555 10.60%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.875 1.20 1.20 0.85 0.89 0.69 0.47 -
P/RPS 5.10 8.18 5.30 2.98 2.04 1.60 2.22 14.86%
P/EPS 29.76 41.81 35.61 22.85 14.59 12.97 15.72 11.21%
EY 3.36 2.39 2.81 4.38 6.85 7.71 6.36 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.96 1.03 0.79 0.42 0.36 0.25 17.25%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 17/09/15 24/09/14 23/09/13 26/09/12 21/09/11 21/09/10 28/09/09 -
Price 0.86 1.17 1.17 0.79 0.75 0.73 0.61 -
P/RPS 5.01 7.98 5.16 2.77 1.72 1.69 2.88 9.66%
P/EPS 29.25 40.77 34.72 21.24 12.30 13.72 20.40 6.18%
EY 3.42 2.45 2.88 4.71 8.13 7.29 4.90 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 1.01 0.73 0.35 0.38 0.32 12.24%

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