[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 111.52%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 285,472 262,664 267,207 134,620 170,552 166,474 124,866 14.76%
PBT 67,512 66,631 61,508 32,825 25,700 31,405 16,406 26.56%
Tax -18,425 -15,653 -15,322 -8,530 -8,578 -9,371 -7,206 16.92%
NP 49,087 50,978 46,186 24,295 17,122 22,034 9,200 32.15%
-
NP to SH 44,921 41,647 31,437 17,643 15,525 21,285 8,384 32.24%
-
Tax Rate 27.29% 23.49% 24.91% 25.99% 33.38% 29.84% 43.92% -
Total Cost 236,385 211,686 221,021 110,325 153,430 144,440 115,666 12.63%
-
Net Worth 708,575 619,155 573,176 516,587 514,194 397,916 379,198 10.97%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 708,575 619,155 573,176 516,587 514,194 397,916 379,198 10.97%
NOSH 668,467 584,109 292,437 282,288 283,302 229,611 208,557 21.40%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 17.20% 19.41% 17.28% 18.05% 10.04% 13.24% 7.37% -
ROE 6.34% 6.73% 5.48% 3.42% 3.02% 5.35% 2.21% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 42.71 44.97 91.37 47.69 60.20 72.50 59.87 -5.46%
EPS 6.72 7.13 10.75 6.25 5.48 9.27 4.02 8.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.96 1.83 1.815 1.733 1.8182 -8.59%
Adjusted Per Share Value based on latest NOSH - 285,337
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 37.30 34.32 34.91 17.59 22.28 21.75 16.31 14.76%
EPS 5.87 5.44 4.11 2.31 2.03 2.78 1.10 32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9258 0.8089 0.7489 0.6749 0.6718 0.5199 0.4954 10.97%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.85 0.85 0.80 0.62 0.23 0.68 0.53 -
P/RPS 1.99 1.89 0.88 1.30 0.38 0.94 0.89 14.33%
P/EPS 12.65 11.92 7.44 9.92 4.20 7.34 13.18 -0.68%
EY 7.91 8.39 13.44 10.08 23.83 13.63 7.58 0.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.80 0.41 0.34 0.13 0.39 0.29 18.40%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 03/12/12 02/12/11 02/12/10 22/12/09 19/12/08 19/12/07 22/12/06 -
Price 0.81 0.82 0.85 0.60 0.25 0.64 0.61 -
P/RPS 1.90 1.82 0.93 1.26 0.42 0.88 1.02 10.91%
P/EPS 12.05 11.50 7.91 9.60 4.56 6.90 15.17 -3.76%
EY 8.30 8.70 12.65 10.42 21.92 14.48 6.59 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.43 0.33 0.14 0.37 0.34 14.33%

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