[GLOMAC] YoY Quarter Result on 30-Apr-2013 [#4]

Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- 26.12%
YoY- 47.92%
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 189,421 169,469 174,868 235,612 244,455 153,736 103,371 10.61%
PBT 28,508 48,327 38,411 48,973 51,486 27,864 24,760 2.37%
Tax -10,019 -14,607 -14,079 -16,181 -14,770 -8,545 -5,582 10.23%
NP 18,489 33,720 24,332 32,792 36,716 19,319 19,178 -0.60%
-
NP to SH 22,644 29,601 22,336 31,990 21,626 15,021 12,563 10.30%
-
Tax Rate 35.14% 30.23% 36.65% 33.04% 28.69% 30.67% 22.54% -
Total Cost 170,932 135,749 150,536 202,820 207,739 134,417 84,193 12.51%
-
Net Worth 995,052 943,393 888,143 760,756 638,859 592,362 553,644 10.25%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 14,421 16,203 19,291 26,626 15,686 7,404 13,252 1.41%
Div Payout % 63.69% 54.74% 86.37% 83.23% 72.53% 49.29% 105.49% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 995,052 943,393 888,143 760,756 638,859 592,362 553,644 10.25%
NOSH 721,052 720,147 727,986 760,756 570,410 296,181 294,491 16.07%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 9.76% 19.90% 13.91% 13.92% 15.02% 12.57% 18.55% -
ROE 2.28% 3.14% 2.51% 4.21% 3.39% 2.54% 2.27% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 26.27 23.53 24.02 30.97 42.86 51.91 35.10 -4.71%
EPS 3.14 4.11 3.07 4.41 3.83 2.54 4.26 -4.95%
DPS 2.00 2.25 2.65 3.50 2.75 2.50 4.50 -12.63%
NAPS 1.38 1.31 1.22 1.00 1.12 2.00 1.88 -5.01%
Adjusted Per Share Value based on latest NOSH - 760,756
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 24.74 22.13 22.84 30.77 31.93 20.08 13.50 10.61%
EPS 2.96 3.87 2.92 4.18 2.82 1.96 1.64 10.33%
DPS 1.88 2.12 2.52 3.48 2.05 0.97 1.73 1.39%
NAPS 1.2997 1.2322 1.16 0.9936 0.8344 0.7737 0.7231 10.25%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.815 0.96 1.10 0.94 0.83 0.93 0.69 -
P/RPS 3.10 4.08 4.58 3.04 1.94 1.79 1.97 7.84%
P/EPS 25.95 23.36 35.85 22.35 21.89 18.34 16.17 8.19%
EY 3.85 4.28 2.79 4.47 4.57 5.45 6.18 -7.57%
DY 2.45 2.34 2.41 3.72 3.31 2.69 6.52 -15.03%
P/NAPS 0.59 0.73 0.90 0.94 0.74 0.47 0.37 8.07%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 15/06/16 24/06/15 18/06/14 25/06/13 26/06/12 23/06/11 29/06/10 -
Price 0.755 0.795 1.05 1.09 0.84 0.90 0.63 -
P/RPS 2.87 3.38 4.37 3.52 1.96 1.73 1.79 8.17%
P/EPS 24.04 19.34 34.22 25.92 22.16 17.75 14.77 8.44%
EY 4.16 5.17 2.92 3.86 4.51 5.64 6.77 -7.78%
DY 2.65 2.83 2.52 3.21 3.27 2.78 7.14 -15.21%
P/NAPS 0.55 0.61 0.86 1.09 0.75 0.45 0.34 8.33%

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