[GLOMAC] YoY Quarter Result on 30-Jan-2010 [#3]

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Quarter Result
Revenue	159,850	145,287	176,535	78,764	81,133	85,820	59,424	17.91%
YoY %	10.02%	-17.70%	124.13%	-2.92%	-5.46%	44.42%	-	-
Horiz. %	269.00%	244.49%	297.08%	132.55%	136.53%	144.42%	100.00%	-
PBT	37,034	42,950	40,120	17,308	16,511	13,844	14,750	16.56%
YoY %	-13.77%	7.05%	131.80%	4.83%	19.26%	-6.14%	-	-
Horiz. %	251.08%	291.19%	272.00%	117.34%	111.94%	93.86%	100.00%	-
Tax	-10,658	-11,052	-12,894	-3,502	-4,384	-4,324	-7,001	7.24%
YoY %	3.56%	14.29%	-268.19%	20.12%	-1.39%	38.24%	-	-
Horiz. %	152.24%	157.86%	184.17%	50.02%	62.62%	61.76%	100.00%	-
NP	26,376	31,898	27,226	13,806	12,127	9,520	7,749	22.62%
YoY %	-17.31%	17.16%	97.20%	13.85%	27.38%	22.85%	-	-
Horiz. %	340.38%	411.64%	351.35%	178.16%	156.50%	122.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,364	21,887	16,523	10,648	9,556	9,529	7,507	22.47%
YoY %	15.89%	32.46%	55.17%	11.43%	0.28%	26.93%	-	-
Horiz. %	337.87%	291.55%	220.10%	141.84%	127.29%	126.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.78%	25.73%	32.14%	20.23%	26.55%	31.23%	47.46%	-
YoY %	11.85%	-19.94%	58.87%	-23.80%	-14.99%	-34.20%	-	-
Horiz. %	60.64%	54.21%	67.72%	42.63%	55.94%	65.80%	100.00%	-
Total Cost	133,474	113,389	149,309	64,958	69,006	76,300	51,675	17.11%
YoY %	17.71%	-24.06%	129.85%	-5.87%	-9.56%	47.65%	-	-
Horiz. %	258.30%	219.43%	288.94%	125.70%	133.54%	147.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	794,883	594,320	587,809	554,645	516,834	509,124	384,536	12.85%
YoY %	33.75%	1.11%	5.98%	7.32%	1.51%	32.40%	-	-
Horiz. %	206.71%	154.56%	152.86%	144.24%	134.40%	132.40%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Dividend
Div	21,678	15,715	13,159	11,864	6,985	8,636	8,295	17.34%
YoY %	37.94%	19.42%	10.92%	69.85%	-19.12%	4.11%	-	-
Horiz. %	261.34%	189.45%	158.64%	143.03%	84.21%	104.11%	100.00%	-
Div Payout %	85.47%	71.80%	79.65%	111.42%	73.10%	90.63%	110.50%	-
YoY %	19.04%	-9.86%	-28.51%	52.42%	-19.34%	-17.98%	-	-
Horiz. %	77.35%	64.98%	72.08%	100.83%	66.15%	82.02%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Equity
Net Worth	794,883	594,320	587,809	554,645	516,834	509,124	384,536	12.85%
YoY %	33.75%	1.11%	5.98%	7.32%	1.51%	32.40%	-	-
Horiz. %	206.71%	154.56%	152.86%	144.24%	134.40%	132.40%	100.00%	-
NOSH	722,621	571,462	292,442	296,601	279,415	287,885	207,375	23.10%
YoY %	26.45%	95.41%	-1.40%	6.15%	-2.94%	38.82%	-	-
Horiz. %	348.46%	275.57%	141.02%	143.03%	134.74%	138.82%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Ratio Analysis
NP Margin	16.50%	21.96%	15.42%	17.53%	14.95%	11.09%	13.04%	-
YoY %	-24.86%	42.41%	-12.04%	17.26%	34.81%	-14.95%	-	-
Horiz. %	126.53%	168.40%	118.25%	134.43%	114.65%	85.05%	100.00%	-
ROE	3.19%	3.68%	2.81%	1.92%	1.85%	1.87%	1.95%	-
YoY %	-13.32%	30.96%	46.35%	3.78%	-1.07%	-4.10%	-	-
Horiz. %	163.59%	188.72%	144.10%	98.46%	94.87%	95.90%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Per Share
RPS	22.12	25.42	60.37	26.56	29.04	29.81	28.66	-4.22%
YoY %	-12.98%	-57.89%	127.30%	-8.54%	-2.58%	4.01%	-	-
Horiz. %	77.18%	88.70%	210.64%	92.67%	101.33%	104.01%	100.00%	-
EPS	3.51	3.83	5.65	3.59	3.42	3.31	3.62	-0.51%
YoY %	-8.36%	-32.21%	57.38%	4.97%	3.32%	-8.56%	-	-
Horiz. %	96.96%	105.80%	156.08%	99.17%	94.48%	91.44%	100.00%	-
DPS	3.00	2.75	4.50	4.00	2.50	3.00	4.00	-4.67%
YoY %	9.09%	-38.89%	12.50%	60.00%	-16.67%	-25.00%	-	-
Horiz. %	75.00%	68.75%	112.50%	100.00%	62.50%	75.00%	100.00%	-
NAPS	1.10	1.04	2.01	1.87	1.8497	1.7685	1.8543	-8.32%
YoY %	5.77%	-48.26%	7.49%	1.10%	4.59%	-4.63%	-	-
Horiz. %	59.32%	56.09%	108.40%	100.85%	99.75%	95.37%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 296,601
RPS	20.88	18.98	23.06	10.29	10.60	11.21	7.76	17.91%
YoY %	10.01%	-17.69%	124.10%	-2.92%	-5.44%	44.46%	-	-
Horiz. %	269.07%	244.59%	297.16%	132.60%	136.60%	144.46%	100.00%	-
EPS	3.31	2.86	2.16	1.39	1.25	1.24	0.98	22.46%
YoY %	15.73%	32.41%	55.40%	11.20%	0.81%	26.53%	-	-
Horiz. %	337.76%	291.84%	220.41%	141.84%	127.55%	126.53%	100.00%	-
DPS	2.83	2.05	1.72	1.55	0.91	1.13	1.08	17.39%
YoY %	38.05%	19.19%	10.97%	70.33%	-19.47%	4.63%	-	-
Horiz. %	262.04%	189.81%	159.26%	143.52%	84.26%	104.63%	100.00%	-
NAPS	1.0385	0.7765	0.768	0.7247	0.6753	0.6652	0.5024	12.85%
YoY %	33.74%	1.11%	5.97%	7.32%	1.52%	32.40%	-	-
Horiz. %	206.71%	154.56%	152.87%	144.25%	134.41%	132.40%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/13	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	-
Price	0.855	0.83	0.90	0.68	0.25	0.67	0.67	-
P/RPS	3.87	3.26	1.49	2.56	0.86	2.25	2.34	8.73%
YoY %	18.71%	118.79%	-41.80%	197.67%	-61.78%	-3.85%	-	-
Horiz. %	165.38%	139.32%	63.68%	109.40%	36.75%	96.15%	100.00%	-
P/EPS	24.36	21.67	15.93	18.94	7.31	20.24	18.51	4.67%
YoY %	12.41%	36.03%	-15.89%	159.10%	-63.88%	9.35%	-	-
Horiz. %	131.60%	117.07%	86.06%	102.32%	39.49%	109.35%	100.00%	-
EY	4.11	4.61	6.28	5.28	13.68	4.94	5.40	-4.44%
YoY %	-10.85%	-26.59%	18.94%	-61.40%	176.92%	-8.52%	-	-
Horiz. %	76.11%	85.37%	116.30%	97.78%	253.33%	91.48%	100.00%	-
DY	3.51	3.31	5.00	5.88	10.00	4.48	5.97	-8.46%
YoY %	6.04%	-33.80%	-14.97%	-41.20%	123.21%	-24.96%	-	-
Horiz. %	58.79%	55.44%	83.75%	98.49%	167.50%	75.04%	100.00%	-
P/NAPS	0.78	0.80	0.45	0.36	0.14	0.38	0.36	13.74%
YoY %	-2.50%	77.78%	25.00%	157.14%	-63.16%	5.56%	-	-
Horiz. %	216.67%	222.22%	125.00%	100.00%	38.89%	105.56%	100.00%	-

	31/01/13	31/01/12	31/01/11	30/01/10	31/01/09	31/01/08	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	20/03/13	22/03/12	31/03/11	23/03/10	24/03/09	28/03/08	28/03/07	-
Price	0.985	0.87	0.89	0.64	0.25	0.57	0.77	-
P/RPS	4.45	3.42	1.47	2.41	0.86	1.91	2.69	8.74%
YoY %	30.12%	132.65%	-39.00%	180.23%	-54.97%	-29.00%	-	-
Horiz. %	165.43%	127.14%	54.65%	89.59%	31.97%	71.00%	100.00%	-
P/EPS	28.06	22.72	15.75	17.83	7.31	17.22	21.27	4.72%
YoY %	23.50%	44.25%	-11.67%	143.91%	-57.55%	-19.04%	-	-
Horiz. %	131.92%	106.82%	74.05%	83.83%	34.37%	80.96%	100.00%	-
EY	3.56	4.40	6.35	5.61	13.68	5.81	4.70	-4.52%
YoY %	-19.09%	-30.71%	13.19%	-58.99%	135.46%	23.62%	-	-
Horiz. %	75.74%	93.62%	135.11%	119.36%	291.06%	123.62%	100.00%	-
DY	3.05	3.16	5.06	6.25	10.00	5.26	5.19	-8.47%
YoY %	-3.48%	-37.55%	-19.04%	-37.50%	90.11%	1.35%	-	-
Horiz. %	58.77%	60.89%	97.50%	120.42%	192.68%	101.35%	100.00%	-
P/NAPS	0.90	0.84	0.44	0.34	0.14	0.32	0.42	13.53%
YoY %	7.14%	90.91%	29.41%	142.86%	-56.25%	-23.81%	-	-
Horiz. %	214.29%	200.00%	104.76%	80.95%	33.33%	76.19%	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