[GLOMAC] YoY Quarter Result on 31-Jan-2005 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -3.8%
YoY- 8.74%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 85,820 59,424 68,652 65,171 70,792 44,711 34,820 16.21%
PBT 13,844 14,750 11,036 12,161 12,832 13,252 7,245 11.39%
Tax -4,324 -7,001 -4,099 -2,360 -3,819 -3,843 -2,150 12.34%
NP 9,520 7,749 6,937 9,801 9,013 9,409 5,095 10.97%
-
NP to SH 9,529 7,507 6,914 9,801 9,013 9,409 5,095 10.99%
-
Tax Rate 31.23% 47.46% 37.14% 19.41% 29.76% 29.00% 29.68% -
Total Cost 76,300 51,675 61,715 55,370 61,779 35,302 29,725 17.00%
-
Net Worth 509,124 384,536 387,053 340,455 297,233 259,460 235,254 13.72%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 8,636 8,295 8,500 8,597 4,521 4,501 - -
Div Payout % 90.63% 110.50% 122.95% 87.72% 50.17% 47.85% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 509,124 384,536 387,053 340,455 297,233 259,460 235,254 13.72%
NOSH 287,885 207,375 212,514 214,934 150,719 150,063 149,852 11.49%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 11.09% 13.04% 10.10% 15.04% 12.73% 21.04% 14.63% -
ROE 1.87% 1.95% 1.79% 2.88% 3.03% 3.63% 2.17% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 29.81 28.66 32.30 30.32 46.97 29.79 23.24 4.23%
EPS 3.31 3.62 3.26 4.56 5.98 6.27 3.40 -0.44%
DPS 3.00 4.00 4.00 4.00 3.00 3.00 0.00 -
NAPS 1.7685 1.8543 1.8213 1.584 1.9721 1.729 1.5699 2.00%
Adjusted Per Share Value based on latest NOSH - 214,934
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 11.21 7.76 8.97 8.51 9.25 5.84 4.55 16.20%
EPS 1.24 0.98 0.90 1.28 1.18 1.23 0.67 10.79%
DPS 1.13 1.08 1.11 1.12 0.59 0.59 0.00 -
NAPS 0.6652 0.5024 0.5057 0.4448 0.3883 0.339 0.3074 13.72%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 -
Price 0.67 0.67 0.56 1.05 1.45 0.72 1.14 -
P/RPS 2.25 2.34 1.73 3.46 3.09 2.42 4.91 -12.19%
P/EPS 20.24 18.51 17.21 23.03 24.25 11.48 33.53 -8.06%
EY 4.94 5.40 5.81 4.34 4.12 8.71 2.98 8.78%
DY 4.48 5.97 7.14 3.81 2.07 4.17 0.00 -
P/NAPS 0.38 0.36 0.31 0.66 0.74 0.42 0.73 -10.30%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 08/03/02 -
Price 0.57 0.77 0.62 0.88 1.65 0.62 0.94 -
P/RPS 1.91 2.69 1.92 2.90 3.51 2.08 4.05 -11.76%
P/EPS 17.22 21.27 19.06 19.30 27.59 9.89 27.65 -7.58%
EY 5.81 4.70 5.25 5.18 3.62 10.11 3.62 8.20%
DY 5.26 5.19 6.45 4.55 1.82 4.84 0.00 -
P/NAPS 0.32 0.42 0.34 0.56 0.84 0.36 0.60 -9.94%

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