[GLOMAC] YoY Quarter Result on 31-Jan-2004 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -14.24%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 59,424 68,652 65,171 70,792 44,711 34,820 33,829 9.83%
PBT 14,750 11,036 12,161 12,832 13,252 7,245 6,592 14.35%
Tax -7,001 -4,099 -2,360 -3,819 -3,843 -2,150 -2,074 22.46%
NP 7,749 6,937 9,801 9,013 9,409 5,095 4,518 9.40%
-
NP to SH 7,507 6,914 9,801 9,013 9,409 5,095 4,518 8.82%
-
Tax Rate 47.46% 37.14% 19.41% 29.76% 29.00% 29.68% 31.46% -
Total Cost 51,675 61,715 55,370 61,779 35,302 29,725 29,311 9.90%
-
Net Worth 384,536 387,053 340,455 297,233 259,460 235,254 229,322 8.99%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 8,295 8,500 8,597 4,521 4,501 - 7,504 1.68%
Div Payout % 110.50% 122.95% 87.72% 50.17% 47.85% - 166.11% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 384,536 387,053 340,455 297,233 259,460 235,254 229,322 8.99%
NOSH 207,375 212,514 214,934 150,719 150,063 149,852 150,099 5.53%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 13.04% 10.10% 15.04% 12.73% 21.04% 14.63% 13.36% -
ROE 1.95% 1.79% 2.88% 3.03% 3.63% 2.17% 1.97% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 28.66 32.30 30.32 46.97 29.79 23.24 22.54 4.08%
EPS 3.62 3.26 4.56 5.98 6.27 3.40 3.01 3.12%
DPS 4.00 4.00 4.00 3.00 3.00 0.00 5.00 -3.64%
NAPS 1.8543 1.8213 1.584 1.9721 1.729 1.5699 1.5278 3.27%
Adjusted Per Share Value based on latest NOSH - 150,719
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 7.76 8.97 8.51 9.25 5.84 4.55 4.42 9.83%
EPS 0.98 0.90 1.28 1.18 1.23 0.67 0.59 8.82%
DPS 1.08 1.11 1.12 0.59 0.59 0.00 0.98 1.63%
NAPS 0.5024 0.5057 0.4448 0.3883 0.339 0.3074 0.2996 8.99%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 31/01/01 -
Price 0.67 0.56 1.05 1.45 0.72 1.14 0.61 -
P/RPS 2.34 1.73 3.46 3.09 2.42 4.91 2.71 -2.41%
P/EPS 18.51 17.21 23.03 24.25 11.48 33.53 20.27 -1.50%
EY 5.40 5.81 4.34 4.12 8.71 2.98 4.93 1.52%
DY 5.97 7.14 3.81 2.07 4.17 0.00 8.20 -5.15%
P/NAPS 0.36 0.31 0.66 0.74 0.42 0.73 0.40 -1.73%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 19/03/01 -
Price 0.77 0.62 0.88 1.65 0.62 0.94 0.53 -
P/RPS 2.69 1.92 2.90 3.51 2.08 4.05 2.35 2.27%
P/EPS 21.27 19.06 19.30 27.59 9.89 27.65 17.61 3.19%
EY 4.70 5.25 5.18 3.62 10.11 3.62 5.68 -3.10%
DY 5.19 6.45 4.55 1.82 4.84 0.00 9.43 -9.46%
P/NAPS 0.42 0.34 0.56 0.84 0.36 0.60 0.35 3.08%

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