[GLOMAC] YoY Quarter Result on 31-Jan-2003 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 15.63%
YoY- 84.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 68,652 65,171 70,792 44,711 34,820 33,829 12,826 32.22%
PBT 11,036 12,161 12,832 13,252 7,245 6,592 3,546 20.81%
Tax -4,099 -2,360 -3,819 -3,843 -2,150 -2,074 749 -
NP 6,937 9,801 9,013 9,409 5,095 4,518 4,295 8.31%
-
NP to SH 6,914 9,801 9,013 9,409 5,095 4,518 4,295 8.25%
-
Tax Rate 37.14% 19.41% 29.76% 29.00% 29.68% 31.46% -21.12% -
Total Cost 61,715 55,370 61,779 35,302 29,725 29,311 8,531 39.02%
-
Net Worth 387,053 340,455 297,233 259,460 235,254 229,322 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 8,500 8,597 4,521 4,501 - 7,504 - -
Div Payout % 122.95% 87.72% 50.17% 47.85% - 166.11% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 387,053 340,455 297,233 259,460 235,254 229,322 0 -
NOSH 212,514 214,934 150,719 150,063 149,852 150,099 76,017 18.67%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 10.10% 15.04% 12.73% 21.04% 14.63% 13.36% 33.49% -
ROE 1.79% 2.88% 3.03% 3.63% 2.17% 1.97% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 32.30 30.32 46.97 29.79 23.24 22.54 16.87 11.42%
EPS 3.26 4.56 5.98 6.27 3.40 3.01 5.65 -8.75%
DPS 4.00 4.00 3.00 3.00 0.00 5.00 0.00 -
NAPS 1.8213 1.584 1.9721 1.729 1.5699 1.5278 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,063
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 8.97 8.51 9.25 5.84 4.55 4.42 1.68 32.17%
EPS 0.90 1.28 1.18 1.23 0.67 0.59 0.56 8.22%
DPS 1.11 1.12 0.59 0.59 0.00 0.98 0.00 -
NAPS 0.5057 0.4448 0.3883 0.339 0.3074 0.2996 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 - -
Price 0.56 1.05 1.45 0.72 1.14 0.61 0.00 -
P/RPS 1.73 3.46 3.09 2.42 4.91 2.71 0.00 -
P/EPS 17.21 23.03 24.25 11.48 33.53 20.27 0.00 -
EY 5.81 4.34 4.12 8.71 2.98 4.93 0.00 -
DY 7.14 3.81 2.07 4.17 0.00 8.20 0.00 -
P/NAPS 0.31 0.66 0.74 0.42 0.73 0.40 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 - -
Price 0.62 0.88 1.65 0.62 0.94 0.53 0.00 -
P/RPS 1.92 2.90 3.51 2.08 4.05 2.35 0.00 -
P/EPS 19.06 19.30 27.59 9.89 27.65 17.61 0.00 -
EY 5.25 5.18 3.62 10.11 3.62 5.68 0.00 -
DY 6.45 4.55 1.82 4.84 0.00 9.43 0.00 -
P/NAPS 0.34 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