[GLOMAC] YoY Quarter Result on 30-Apr-2010 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 17.98%
YoY- 81.21%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 235,612 244,455 153,736 103,371 93,581 72,041 108,965 13.70%
PBT 48,973 51,486 27,864 24,760 14,029 4,944 19,519 16.55%
Tax -16,181 -14,770 -8,545 -5,582 -4,468 -1,887 -3,108 31.61%
NP 32,792 36,716 19,319 19,178 9,561 3,057 16,411 12.21%
-
NP to SH 31,990 21,626 15,021 12,563 6,933 4,331 16,300 11.88%
-
Tax Rate 33.04% 28.69% 30.67% 22.54% 31.85% 38.17% 15.92% -
Total Cost 202,820 207,739 134,417 84,193 84,020 68,984 92,554 13.95%
-
Net Worth 760,756 638,859 592,362 553,644 279,418 503,141 393,875 11.58%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 26,626 15,686 7,404 13,252 12,573 5,736 10,368 17.00%
Div Payout % 83.23% 72.53% 49.29% 105.49% 181.36% 132.45% 63.61% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 760,756 638,859 592,362 553,644 279,418 503,141 393,875 11.58%
NOSH 760,756 570,410 296,181 294,491 279,418 286,821 207,379 24.16%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 13.92% 15.02% 12.57% 18.55% 10.22% 4.24% 15.06% -
ROE 4.21% 3.39% 2.54% 2.27% 2.48% 0.86% 4.14% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 30.97 42.86 51.91 35.10 33.49 25.12 52.54 -8.42%
EPS 4.41 3.83 2.54 4.26 2.48 1.51 7.86 -9.17%
DPS 3.50 2.75 2.50 4.50 4.50 2.00 5.00 -5.76%
NAPS 1.00 1.12 2.00 1.88 1.00 1.7542 1.8993 -10.13%
Adjusted Per Share Value based on latest NOSH - 294,491
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 30.78 31.94 20.09 13.51 12.23 9.41 14.24 13.69%
EPS 4.18 2.83 1.96 1.64 0.91 0.57 2.13 11.88%
DPS 3.48 2.05 0.97 1.73 1.64 0.75 1.35 17.07%
NAPS 0.994 0.8347 0.7739 0.7234 0.3651 0.6574 0.5146 11.58%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.94 0.83 0.93 0.69 0.34 0.56 0.83 -
P/RPS 3.04 1.94 1.79 1.97 1.02 2.23 1.58 11.51%
P/EPS 22.35 21.89 18.34 16.17 13.70 37.09 10.56 13.29%
EY 4.47 4.57 5.45 6.18 7.30 2.70 9.47 -11.75%
DY 3.72 3.31 2.69 6.52 13.24 3.57 6.02 -7.70%
P/NAPS 0.94 0.74 0.47 0.37 0.34 0.32 0.44 13.47%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 25/06/13 26/06/12 23/06/11 29/06/10 24/06/09 30/06/08 26/06/07 -
Price 1.09 0.84 0.90 0.63 0.37 0.48 0.79 -
P/RPS 3.52 1.96 1.73 1.79 1.10 1.91 1.50 15.26%
P/EPS 25.92 22.16 17.75 14.77 14.91 31.79 10.05 17.08%
EY 3.86 4.51 5.64 6.77 6.71 3.15 9.95 -14.58%
DY 3.21 3.27 2.78 7.14 12.16 4.17 6.33 -10.69%
P/NAPS 1.09 0.75 0.45 0.34 0.37 0.27 0.42 17.21%

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