[GLOMAC] YoY Quarter Result on 30-Apr-2007 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 117.13%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 103,371 93,581 72,041 108,965 95,083 65,838 83,672 3.58%
PBT 24,760 14,029 4,944 19,519 25,949 13,844 14,265 9.62%
Tax -5,582 -4,468 -1,887 -3,108 -8,464 -3,859 -5,394 0.57%
NP 19,178 9,561 3,057 16,411 17,485 9,985 8,871 13.70%
-
NP to SH 12,563 6,933 4,331 16,300 16,664 9,985 8,871 5.96%
-
Tax Rate 22.54% 31.85% 38.17% 15.92% 32.62% 27.87% 37.81% -
Total Cost 84,193 84,020 68,984 92,554 77,598 55,853 74,801 1.98%
-
Net Worth 553,644 279,418 503,141 393,875 395,307 346,683 325,183 9.26%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 13,252 12,573 5,736 10,368 10,516 10,736 10,791 3.48%
Div Payout % 105.49% 181.36% 132.45% 63.61% 63.11% 107.53% 121.65% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 553,644 279,418 503,141 393,875 395,307 346,683 325,183 9.26%
NOSH 294,491 279,418 286,821 207,379 210,337 214,731 215,839 5.31%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 18.55% 10.22% 4.24% 15.06% 18.39% 15.17% 10.60% -
ROE 2.27% 2.48% 0.86% 4.14% 4.22% 2.88% 2.73% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 35.10 33.49 25.12 52.54 45.21 30.66 38.77 -1.64%
EPS 4.26 2.48 1.51 7.86 7.92 4.65 4.11 0.59%
DPS 4.50 4.50 2.00 5.00 5.00 5.00 5.00 -1.73%
NAPS 1.88 1.00 1.7542 1.8993 1.8794 1.6145 1.5066 3.75%
Adjusted Per Share Value based on latest NOSH - 207,379
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 13.51 12.23 9.41 14.24 12.42 8.60 10.93 3.59%
EPS 1.64 0.91 0.57 2.13 2.18 1.30 1.16 5.93%
DPS 1.73 1.64 0.75 1.35 1.37 1.40 1.41 3.46%
NAPS 0.7234 0.3651 0.6574 0.5146 0.5165 0.453 0.4249 9.26%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.69 0.34 0.56 0.83 0.66 0.81 1.50 -
P/RPS 1.97 1.02 2.23 1.58 1.46 2.64 3.87 -10.63%
P/EPS 16.17 13.70 37.09 10.56 8.33 17.42 36.50 -12.68%
EY 6.18 7.30 2.70 9.47 12.00 5.74 2.74 14.51%
DY 6.52 13.24 3.57 6.02 7.58 6.17 3.33 11.84%
P/NAPS 0.37 0.34 0.32 0.44 0.35 0.50 1.00 -15.26%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 24/06/09 30/06/08 26/06/07 28/06/06 29/06/05 13/08/04 -
Price 0.63 0.37 0.48 0.79 0.57 0.63 1.16 -
P/RPS 1.79 1.10 1.91 1.50 1.26 2.05 2.99 -8.19%
P/EPS 14.77 14.91 31.79 10.05 7.19 13.55 28.22 -10.22%
EY 6.77 6.71 3.15 9.95 13.90 7.38 3.54 11.40%
DY 7.14 12.16 4.17 6.33 8.77 7.94 4.31 8.77%
P/NAPS 0.34 0.37 0.27 0.42 0.30 0.39 0.77 -12.73%

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