[GLOMAC] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -1.58%
YoY- 40.16%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 108,965 95,083 65,838 83,672 66,641 62,551 26,773 26.34%
PBT 19,519 25,949 13,844 14,265 9,945 8,453 6,202 21.04%
Tax -3,108 -8,464 -3,859 -5,394 -3,616 -2,549 -1,744 10.10%
NP 16,411 17,485 9,985 8,871 6,329 5,904 4,458 24.24%
-
NP to SH 16,300 16,664 9,985 8,871 6,329 5,904 4,458 24.10%
-
Tax Rate 15.92% 32.62% 27.87% 37.81% 36.36% 30.15% 28.12% -
Total Cost 92,554 77,598 55,853 74,801 60,312 56,647 22,315 26.74%
-
Net Worth 393,875 395,307 346,683 325,183 262,548 236,040 225,410 9.74%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 10,368 10,516 10,736 10,791 7,498 7,492 3,748 18.47%
Div Payout % 63.61% 63.11% 107.53% 121.65% 118.48% 126.90% 84.08% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 393,875 395,307 346,683 325,183 262,548 236,040 225,410 9.74%
NOSH 207,379 210,337 214,731 215,839 149,976 149,847 149,933 5.55%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 15.06% 18.39% 15.17% 10.60% 9.50% 9.44% 16.65% -
ROE 4.14% 4.22% 2.88% 2.73% 2.41% 2.50% 1.98% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 52.54 45.21 30.66 38.77 44.43 41.74 17.86 19.69%
EPS 7.86 7.92 4.65 4.11 4.22 3.94 2.96 17.66%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 2.50 12.24%
NAPS 1.8993 1.8794 1.6145 1.5066 1.7506 1.5752 1.5034 3.97%
Adjusted Per Share Value based on latest NOSH - 215,839
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 13.62 11.88 8.23 10.46 8.33 7.82 3.35 26.32%
EPS 2.04 2.08 1.25 1.11 0.79 0.74 0.56 24.03%
DPS 1.30 1.31 1.34 1.35 0.94 0.94 0.47 18.46%
NAPS 0.4923 0.4941 0.4333 0.4064 0.3281 0.295 0.2817 9.74%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.83 0.66 0.81 1.50 0.75 0.97 0.48 -
P/RPS 1.58 1.46 2.64 3.87 1.69 2.32 2.69 -8.48%
P/EPS 10.56 8.33 17.42 36.50 17.77 24.62 16.14 -6.82%
EY 9.47 12.00 5.74 2.74 5.63 4.06 6.19 7.34%
DY 6.02 7.58 6.17 3.33 6.67 5.15 5.21 2.43%
P/NAPS 0.44 0.35 0.50 1.00 0.43 0.62 0.32 5.44%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 26/06/07 28/06/06 29/06/05 13/08/04 30/06/03 27/06/02 29/06/01 -
Price 0.79 0.57 0.63 1.16 0.84 0.81 0.44 -
P/RPS 1.50 1.26 2.05 2.99 1.89 1.94 2.46 -7.91%
P/EPS 10.05 7.19 13.55 28.22 19.91 20.56 14.80 -6.24%
EY 9.95 13.90 7.38 3.54 5.02 4.86 6.76 6.65%
DY 6.33 8.77 7.94 4.31 5.95 6.17 5.68 1.82%
P/NAPS 0.42 0.30 0.39 0.77 0.48 0.51 0.29 6.36%

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