[GLOMAC] YoY Cumulative Quarter Result on 31-Oct-2013 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
03-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 162.44%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 335,405 269,051 192,829 318,073 285,472 262,664 267,207 3.85%
PBT 143,520 59,720 52,010 83,415 67,512 66,631 61,508 15.15%
Tax -39,992 -16,403 -15,988 -18,406 -18,425 -15,653 -15,322 17.32%
NP 103,528 43,317 36,022 65,009 49,087 50,978 46,186 14.38%
-
NP to SH 103,786 38,599 34,018 63,334 44,921 41,647 31,437 22.00%
-
Tax Rate 27.87% 27.47% 30.74% 22.07% 27.29% 23.49% 24.91% -
Total Cost 231,877 225,734 156,807 253,064 236,385 211,686 221,021 0.80%
-
Net Worth 1,080,353 968,562 901,331 851,185 708,575 619,155 573,176 11.13%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,080,353 968,562 901,331 851,185 708,575 619,155 573,176 11.13%
NOSH 720,235 717,453 726,880 721,343 668,467 584,109 292,437 16.19%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 30.87% 16.10% 18.68% 20.44% 17.20% 19.41% 17.28% -
ROE 9.61% 3.99% 3.77% 7.44% 6.34% 6.73% 5.48% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 46.57 37.50 26.53 44.09 42.71 44.97 91.37 -10.61%
EPS 14.41 5.38 4.68 8.78 6.72 7.13 10.75 5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.35 1.24 1.18 1.06 1.06 1.96 -4.35%
Adjusted Per Share Value based on latest NOSH - 727,291
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 43.82 35.15 25.19 41.56 37.30 34.32 34.91 3.85%
EPS 13.56 5.04 4.44 8.27 5.87 5.44 4.11 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4115 1.2655 1.1776 1.1121 0.9258 0.8089 0.7489 11.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.77 0.91 1.11 1.13 0.85 0.85 0.80 -
P/RPS 1.65 2.43 4.18 2.56 1.99 1.89 0.88 11.03%
P/EPS 5.34 16.91 23.72 12.87 12.65 11.92 7.44 -5.37%
EY 18.71 5.91 4.22 7.77 7.91 8.39 13.44 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.90 0.96 0.80 0.80 0.41 3.70%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 02/12/11 02/12/10 -
Price 0.72 0.905 1.05 1.10 0.81 0.82 0.85 -
P/RPS 1.55 2.41 3.96 2.49 1.90 1.82 0.93 8.87%
P/EPS 5.00 16.82 22.44 12.53 12.05 11.50 7.91 -7.35%
EY 20.01 5.94 4.46 7.98 8.30 8.70 12.65 7.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.85 0.93 0.76 0.77 0.43 1.84%

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