[GLOMAC] YoY Quarter Result on 31-Jan-2002 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
08-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- 30.44%
YoY- 12.77%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 65,171 70,792 44,711 34,820 33,829 12,826 38.36%
PBT 12,161 12,832 13,252 7,245 6,592 3,546 27.91%
Tax -2,360 -3,819 -3,843 -2,150 -2,074 749 -
NP 9,801 9,013 9,409 5,095 4,518 4,295 17.91%
-
NP to SH 9,801 9,013 9,409 5,095 4,518 4,295 17.91%
-
Tax Rate 19.41% 29.76% 29.00% 29.68% 31.46% -21.12% -
Total Cost 55,370 61,779 35,302 29,725 29,311 8,531 45.30%
-
Net Worth 340,455 297,233 259,460 235,254 229,322 0 -
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 8,597 4,521 4,501 - 7,504 - -
Div Payout % 87.72% 50.17% 47.85% - 166.11% - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 340,455 297,233 259,460 235,254 229,322 0 -
NOSH 214,934 150,719 150,063 149,852 150,099 76,017 23.07%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 15.04% 12.73% 21.04% 14.63% 13.36% 33.49% -
ROE 2.88% 3.03% 3.63% 2.17% 1.97% 0.00% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 30.32 46.97 29.79 23.24 22.54 16.87 12.42%
EPS 4.56 5.98 6.27 3.40 3.01 5.65 -4.19%
DPS 4.00 3.00 3.00 0.00 5.00 0.00 -
NAPS 1.584 1.9721 1.729 1.5699 1.5278 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,852
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 8.15 8.85 5.59 4.35 4.23 1.60 38.43%
EPS 1.22 1.13 1.18 0.64 0.56 0.54 17.68%
DPS 1.07 0.57 0.56 0.00 0.94 0.00 -
NAPS 0.4255 0.3715 0.3243 0.294 0.2866 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 1.05 1.45 0.72 1.14 0.61 0.00 -
P/RPS 3.46 3.09 2.42 4.91 2.71 0.00 -
P/EPS 23.03 24.25 11.48 33.53 20.27 0.00 -
EY 4.34 4.12 8.71 2.98 4.93 0.00 -
DY 3.81 2.07 4.17 0.00 8.20 0.00 -
P/NAPS 0.66 0.74 0.42 0.73 0.40 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 - -
Price 0.88 1.65 0.62 0.94 0.53 0.00 -
P/RPS 2.90 3.51 2.08 4.05 2.35 0.00 -
P/EPS 19.30 27.59 9.89 27.65 17.61 0.00 -
EY 5.18 3.62 10.11 3.62 5.68 0.00 -
DY 4.55 1.82 4.84 0.00 9.43 0.00 -
P/NAPS 0.56 0.84 0.36 0.60 0.35 0.00 -

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
Post a Comment