[GLOMAC] YoY Quarter Result on 30-Apr-2006 [#4]

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Quarter Result
Revenue	93,581	72,041	108,965	95,083	65,838	83,672	66,641	5.81%
YoY %	29.90%	-33.89%	14.60%	44.42%	-21.31%	25.56%	-	-
Horiz. %	140.43%	108.10%	163.51%	142.68%	98.80%	125.56%	100.00%	-
PBT	14,029	4,944	19,519	25,949	13,844	14,265	9,945	5.89%
YoY %	183.76%	-74.67%	-24.78%	87.44%	-2.95%	43.44%	-	-
Horiz. %	141.07%	49.71%	196.27%	260.93%	139.21%	143.44%	100.00%	-
Tax	-4,468	-1,887	-3,108	-8,464	-3,859	-5,394	-3,616	3.58%
YoY %	-136.78%	39.29%	63.28%	-119.33%	28.46%	-49.17%	-	-
Horiz. %	123.56%	52.18%	85.95%	234.07%	106.72%	149.17%	100.00%	-
NP	9,561	3,057	16,411	17,485	9,985	8,871	6,329	7.11%
YoY %	212.76%	-81.37%	-6.14%	75.11%	12.56%	40.16%	-	-
Horiz. %	151.07%	48.30%	259.30%	276.27%	157.77%	140.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,933	4,331	16,300	16,664	9,985	8,871	6,329	1.52%
YoY %	60.08%	-73.43%	-2.18%	66.89%	12.56%	40.16%	-	-
Horiz. %	109.54%	68.43%	257.54%	263.30%	157.77%	140.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.85%	38.17%	15.92%	32.62%	27.87%	37.81%	36.36%	-
YoY %	-16.56%	139.76%	-51.20%	17.04%	-26.29%	3.99%	-	-
Horiz. %	87.60%	104.98%	43.78%	89.71%	76.65%	103.99%	100.00%	-
Total Cost	84,020	68,984	92,554	77,598	55,853	74,801	60,312	5.67%
YoY %	21.80%	-25.47%	19.27%	38.93%	-25.33%	24.02%	-	-
Horiz. %	139.31%	114.38%	153.46%	128.66%	92.61%	124.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,418	503,141	393,875	395,307	346,683	325,183	262,548	1.04%
YoY %	-44.47%	27.74%	-0.36%	14.03%	6.61%	23.86%	-	-
Horiz. %	106.43%	191.64%	150.02%	150.57%	132.05%	123.86%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Dividend
Div	12,573	5,736	10,368	10,516	10,736	10,791	7,498	8.98%
YoY %	119.19%	-44.68%	-1.41%	-2.05%	-0.51%	43.92%	-	-
Horiz. %	167.68%	76.50%	138.28%	140.25%	143.18%	143.92%	100.00%	-
Div Payout %	181.36%	132.45%	63.61%	63.11%	107.53%	121.65%	118.48%	-
YoY %	36.93%	108.22%	0.79%	-41.31%	-11.61%	2.68%	-	-
Horiz. %	153.07%	111.79%	53.69%	53.27%	90.76%	102.68%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Equity
Net Worth	279,418	503,141	393,875	395,307	346,683	325,183	262,548	1.04%
YoY %	-44.47%	27.74%	-0.36%	14.03%	6.61%	23.86%	-	-
Horiz. %	106.43%	191.64%	150.02%	150.57%	132.05%	123.86%	100.00%	-
NOSH	279,418	286,821	207,379	210,337	214,731	215,839	149,976	10.91%
YoY %	-2.58%	38.31%	-1.41%	-2.05%	-0.51%	43.92%	-	-
Horiz. %	186.31%	191.24%	138.27%	140.25%	143.18%	143.92%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Ratio Analysis
NP Margin	10.22%	4.24%	15.06%	18.39%	15.17%	10.60%	9.50%	-
YoY %	141.04%	-71.85%	-18.11%	21.23%	43.11%	11.58%	-	-
Horiz. %	107.58%	44.63%	158.53%	193.58%	159.68%	111.58%	100.00%	-
ROE	2.48%	0.86%	4.14%	4.22%	2.88%	2.73%	2.41%	-
YoY %	188.37%	-79.23%	-1.90%	46.53%	5.49%	13.28%	-	-
Horiz. %	102.90%	35.68%	171.78%	175.10%	119.50%	113.28%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Per Share
RPS	33.49	25.12	52.54	45.21	30.66	38.77	44.43	-4.59%
YoY %	33.32%	-52.19%	16.21%	47.46%	-20.92%	-12.74%	-	-
Horiz. %	75.38%	56.54%	118.25%	101.76%	69.01%	87.26%	100.00%	-
EPS	2.48	1.51	7.86	7.92	4.65	4.11	4.22	-8.47%
YoY %	64.24%	-80.79%	-0.76%	70.32%	13.14%	-2.61%	-	-
Horiz. %	58.77%	35.78%	186.26%	187.68%	110.19%	97.39%	100.00%	-
DPS	4.50	2.00	5.00	5.00	5.00	5.00	5.00	-1.73%
YoY %	125.00%	-60.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	90.00%	40.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.7542	1.8993	1.8794	1.6145	1.5066	1.7506	-8.90%
YoY %	-42.99%	-7.64%	1.06%	16.41%	7.16%	-13.94%	-	-
Horiz. %	57.12%	100.21%	108.49%	107.36%	92.23%	86.06%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 210,337
RPS	12.23	9.41	14.24	12.42	8.60	10.93	8.71	5.81%
YoY %	29.97%	-33.92%	14.65%	44.42%	-21.32%	25.49%	-	-
Horiz. %	140.41%	108.04%	163.49%	142.59%	98.74%	125.49%	100.00%	-
EPS	0.91	0.57	2.13	2.18	1.30	1.16	0.83	1.54%
YoY %	59.65%	-73.24%	-2.29%	67.69%	12.07%	39.76%	-	-
Horiz. %	109.64%	68.67%	256.63%	262.65%	156.63%	139.76%	100.00%	-
DPS	1.64	0.75	1.35	1.37	1.40	1.41	0.98	8.95%
YoY %	118.67%	-44.44%	-1.46%	-2.14%	-0.71%	43.88%	-	-
Horiz. %	167.35%	76.53%	137.76%	139.80%	142.86%	143.88%	100.00%	-
NAPS	0.3651	0.6574	0.5146	0.5165	0.453	0.4249	0.343	1.04%
YoY %	-44.46%	27.75%	-0.37%	14.02%	6.61%	23.88%	-	-
Horiz. %	106.44%	191.66%	150.03%	150.58%	132.07%	123.88%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	-
Price	0.34	0.56	0.83	0.66	0.81	1.50	0.75	-
P/RPS	1.02	2.23	1.58	1.46	2.64	3.87	1.69	-8.06%
YoY %	-54.26%	41.14%	8.22%	-44.70%	-31.78%	128.99%	-	-
Horiz. %	60.36%	131.95%	93.49%	86.39%	156.21%	228.99%	100.00%	-
P/EPS	13.70	37.09	10.56	8.33	17.42	36.50	17.77	-4.23%
YoY %	-63.06%	251.23%	26.77%	-52.18%	-52.27%	105.40%	-	-
Horiz. %	77.10%	208.72%	59.43%	46.88%	98.03%	205.40%	100.00%	-
EY	7.30	2.70	9.47	12.00	5.74	2.74	5.63	4.42%
YoY %	170.37%	-71.49%	-21.08%	109.06%	109.49%	-51.33%	-	-
Horiz. %	129.66%	47.96%	168.21%	213.14%	101.95%	48.67%	100.00%	-
DY	13.24	3.57	6.02	7.58	6.17	3.33	6.67	12.09%
YoY %	270.87%	-40.70%	-20.58%	22.85%	85.29%	-50.07%	-	-
Horiz. %	198.50%	53.52%	90.25%	113.64%	92.50%	49.93%	100.00%	-
P/NAPS	0.34	0.32	0.44	0.35	0.50	1.00	0.43	-3.83%
YoY %	6.25%	-27.27%	25.71%	-30.00%	-50.00%	132.56%	-	-
Horiz. %	79.07%	74.42%	102.33%	81.40%	116.28%	232.56%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	24/06/09	30/06/08	26/06/07	28/06/06	29/06/05	13/08/04	30/06/03	-
Price	0.37	0.48	0.79	0.57	0.63	1.16	0.84	-
P/RPS	1.10	1.91	1.50	1.26	2.05	2.99	1.89	-8.61%
YoY %	-42.41%	27.33%	19.05%	-38.54%	-31.44%	58.20%	-	-
Horiz. %	58.20%	101.06%	79.37%	66.67%	108.47%	158.20%	100.00%	-
P/EPS	14.91	31.79	10.05	7.19	13.55	28.22	19.91	-4.70%
YoY %	-53.10%	216.32%	39.78%	-46.94%	-51.98%	41.74%	-	-
Horiz. %	74.89%	159.67%	50.48%	36.11%	68.06%	141.74%	100.00%	-
EY	6.71	3.15	9.95	13.90	7.38	3.54	5.02	4.95%
YoY %	113.02%	-68.34%	-28.42%	88.35%	108.47%	-29.48%	-	-
Horiz. %	133.67%	62.75%	198.21%	276.89%	147.01%	70.52%	100.00%	-
DY	12.16	4.17	6.33	8.77	7.94	4.31	5.95	12.63%
YoY %	191.61%	-34.12%	-27.82%	10.45%	84.22%	-27.56%	-	-
Horiz. %	204.37%	70.08%	106.39%	147.39%	133.45%	72.44%	100.00%	-
P/NAPS	0.37	0.27	0.42	0.30	0.39	0.77	0.48	-4.24%
YoY %	37.04%	-35.71%	40.00%	-23.08%	-49.35%	60.42%	-	-
Horiz. %	77.08%	56.25%	87.50%	62.50%	81.25%	160.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos