[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 102.08%
YoY- 78.18%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 318,073 285,472 262,664 267,207 134,620 170,552 166,474 11.38%
PBT 83,415 67,512 66,631 61,508 32,825 25,700 31,405 17.66%
Tax -18,406 -18,425 -15,653 -15,322 -8,530 -8,578 -9,371 11.89%
NP 65,009 49,087 50,978 46,186 24,295 17,122 22,034 19.74%
-
NP to SH 63,334 44,921 41,647 31,437 17,643 15,525 21,285 19.90%
-
Tax Rate 22.07% 27.29% 23.49% 24.91% 25.99% 33.38% 29.84% -
Total Cost 253,064 236,385 211,686 221,021 110,325 153,430 144,440 9.78%
-
Net Worth 851,185 708,575 619,155 573,176 516,587 514,194 397,916 13.49%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 851,185 708,575 619,155 573,176 516,587 514,194 397,916 13.49%
NOSH 721,343 668,467 584,109 292,437 282,288 283,302 229,611 20.99%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 20.44% 17.20% 19.41% 17.28% 18.05% 10.04% 13.24% -
ROE 7.44% 6.34% 6.73% 5.48% 3.42% 3.02% 5.35% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 44.09 42.71 44.97 91.37 47.69 60.20 72.50 -7.94%
EPS 8.78 6.72 7.13 10.75 6.25 5.48 9.27 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.06 1.06 1.96 1.83 1.815 1.733 -6.19%
Adjusted Per Share Value based on latest NOSH - 291,911
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 41.56 37.30 34.32 34.91 17.59 22.28 21.75 11.38%
EPS 8.27 5.87 5.44 4.11 2.31 2.03 2.78 19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1121 0.9258 0.8089 0.7489 0.6749 0.6718 0.5199 13.49%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.13 0.85 0.85 0.80 0.62 0.23 0.68 -
P/RPS 2.56 1.99 1.89 0.88 1.30 0.38 0.94 18.15%
P/EPS 12.87 12.65 11.92 7.44 9.92 4.20 7.34 9.80%
EY 7.77 7.91 8.39 13.44 10.08 23.83 13.63 -8.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.80 0.80 0.41 0.34 0.13 0.39 16.18%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 03/12/13 03/12/12 02/12/11 02/12/10 22/12/09 19/12/08 19/12/07 -
Price 1.10 0.81 0.82 0.85 0.60 0.25 0.64 -
P/RPS 2.49 1.90 1.82 0.93 1.26 0.42 0.88 18.90%
P/EPS 12.53 12.05 11.50 7.91 9.60 4.56 6.90 10.44%
EY 7.98 8.30 8.70 12.65 10.42 21.92 14.48 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.76 0.77 0.43 0.33 0.14 0.37 16.58%

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