[GLOMAC] YoY Quarter Result on 31-Jan-2006 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -28.18%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 81,133 85,820 59,424 68,652 65,171 70,792 44,711 10.43%
PBT 16,511 13,844 14,750 11,036 12,161 12,832 13,252 3.72%
Tax -4,384 -4,324 -7,001 -4,099 -2,360 -3,819 -3,843 2.21%
NP 12,127 9,520 7,749 6,937 9,801 9,013 9,409 4.31%
-
NP to SH 9,556 9,529 7,507 6,914 9,801 9,013 9,409 0.25%
-
Tax Rate 26.55% 31.23% 47.46% 37.14% 19.41% 29.76% 29.00% -
Total Cost 69,006 76,300 51,675 61,715 55,370 61,779 35,302 11.80%
-
Net Worth 516,834 509,124 384,536 387,053 340,455 297,233 259,460 12.15%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 6,985 8,636 8,295 8,500 8,597 4,521 4,501 7.59%
Div Payout % 73.10% 90.63% 110.50% 122.95% 87.72% 50.17% 47.85% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 516,834 509,124 384,536 387,053 340,455 297,233 259,460 12.15%
NOSH 279,415 287,885 207,375 212,514 214,934 150,719 150,063 10.90%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 14.95% 11.09% 13.04% 10.10% 15.04% 12.73% 21.04% -
ROE 1.85% 1.87% 1.95% 1.79% 2.88% 3.03% 3.63% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 29.04 29.81 28.66 32.30 30.32 46.97 29.79 -0.42%
EPS 3.42 3.31 3.62 3.26 4.56 5.98 6.27 -9.60%
DPS 2.50 3.00 4.00 4.00 4.00 3.00 3.00 -2.99%
NAPS 1.8497 1.7685 1.8543 1.8213 1.584 1.9721 1.729 1.12%
Adjusted Per Share Value based on latest NOSH - 212,514
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 10.60 11.21 7.76 8.97 8.51 9.25 5.84 10.43%
EPS 1.25 1.24 0.98 0.90 1.28 1.18 1.23 0.26%
DPS 0.91 1.13 1.08 1.11 1.12 0.59 0.59 7.48%
NAPS 0.6753 0.6652 0.5024 0.5057 0.4448 0.3883 0.339 12.15%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.25 0.67 0.67 0.56 1.05 1.45 0.72 -
P/RPS 0.86 2.25 2.34 1.73 3.46 3.09 2.42 -15.82%
P/EPS 7.31 20.24 18.51 17.21 23.03 24.25 11.48 -7.24%
EY 13.68 4.94 5.40 5.81 4.34 4.12 8.71 7.80%
DY 10.00 4.48 5.97 7.14 3.81 2.07 4.17 15.67%
P/NAPS 0.14 0.38 0.36 0.31 0.66 0.74 0.42 -16.71%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 24/03/09 28/03/08 28/03/07 28/03/06 31/03/05 24/03/04 28/03/03 -
Price 0.25 0.57 0.77 0.62 0.88 1.65 0.62 -
P/RPS 0.86 1.91 2.69 1.92 2.90 3.51 2.08 -13.67%
P/EPS 7.31 17.22 21.27 19.06 19.30 27.59 9.89 -4.90%
EY 13.68 5.81 4.70 5.25 5.18 3.62 10.11 5.16%
DY 10.00 5.26 5.19 6.45 4.55 1.82 4.84 12.84%
P/NAPS 0.14 0.32 0.42 0.34 0.56 0.84 0.36 -14.55%

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